Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.34% first-year return on $223k initial cash invested.
-10.34%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$6,874
Rent
-$1,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,746
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,874
Total Expenses
$8,792
Mortgage P&I
71%
$4,860
Property Taxes
12%
$854
Home Insurance
5%
$348
HOA
6%
$393
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756