Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.67% first-year return on $219k initial cash invested.
-12.67%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$5,228
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,228
Total Expenses
$7,544
Mortgage P&I
92%
$4,800
Property Taxes
5%
$252
Home Insurance
6%
$336
HOA
7%
$379
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575