Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.1% first-year return on $201k initial cash invested.
-11.1%
Cash On Cash
3.54%
Cap Rate
0.61
DSCR
$4,818
Rent
-$1,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,722
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,818
Total Expenses
$6,678
Mortgage P&I
88%
$4,242
Property Taxes
10%
$482
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530