Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.54% first-year return on $211k initial cash invested.
-10.54%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$6,398
Rent
-$1,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,176
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,398
Total Expenses
$8,248
Mortgage P&I
69%
$4,440
Property Taxes
17%
$1,064
Home Insurance
5%
$324
HOA
4%
$244
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704