Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.78% first-year return on $204k initial cash invested.
-15.78%
Cash On Cash
2.42%
Cap Rate
0.42
DSCR
$4,268
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,876
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$6,956
Mortgage P&I
101%
$4,305
Property Taxes
21%
$885
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469