Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.33% first-year return on $191k initial cash invested.
-11.33%
Cash On Cash
3.36%
Cap Rate
0.58
DSCR
$3,712
Rent
-$1,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$5,517
Mortgage P&I
107%
$3,967
Property Taxes
0%
$1
Home Insurance
8%
$289
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408