Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.7% first-year return on $191k initial cash invested.
-13.7%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$4,830
Rent
-$2,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,260
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,830
Total Expenses
$7,016
Mortgage P&I
84%
$4,037
Property Taxes
20%
$985
Home Insurance
6%
$297
HOA
1%
$55
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531