Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.52% first-year return on $223k initial cash invested.
-11.52%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$5,344
Rent
-$2,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,773
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,344
Total Expenses
$7,487
Mortgage P&I
90%
$4,818
Property Taxes
9%
$502
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588