Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $216k initial cash invested.
-6.33%
Cash On Cash
4.82%
Cap Rate
0.82
DSCR
$7,732
Rent
-$1,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,434
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,732
Total Expenses
$8,872
Mortgage P&I
60%
$4,620
Property Taxes
11%
$833
Home Insurance
4%
$315
HOA
6%
$475
Property Management
12%
$928
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$851