Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.74% first-year return on $195k initial cash invested.
-10.74%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$4,936
Rent
-$1,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,413
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,936
Total Expenses
$6,679
Mortgage P&I
83%
$4,114
Property Taxes
9%
$459
Home Insurance
6%
$304
HOA
3%
$125
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543