Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.69% first-year return on $204k initial cash invested.
-13.69%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$4,401
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$6,726
Mortgage P&I
101%
$4,456
Property Taxes
9%
$394
Home Insurance
7%
$310
HOA
2%
$70
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484