Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $212k initial cash invested.
-13.8%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$4,496
Rent
-$2,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,228
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,496
Total Expenses
$6,931
Mortgage P&I
101%
$4,536
Property Taxes
4%
$166
Home Insurance
7%
$332
HOA
8%
$367
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495