Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $205k initial cash invested.
-6.05%
Cash On Cash
4.86%
Cap Rate
0.83
DSCR
$7,384
Rent
-$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,905
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,384
Total Expenses
$8,417
Mortgage P&I
59%
$4,347
Property Taxes
17%
$1,236
Home Insurance
4%
$324
HOA
0%
$0
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$222
Maintenance
4%
$295
Other
11%
$812