Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.39% first-year return on $217k initial cash invested.
-22.39%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$2,625
Rent
-$4,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$6,679
Mortgage P&I
175%
$4,592
Property Taxes
33%
$862
Home Insurance
13%
$332
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289