Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $212k initial cash invested.
-0.27%
Cash On Cash
6.14%
Cap Rate
1.06
DSCR
$7,748
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,748
Total Expenses
$7,796
Mortgage P&I
58%
$4,471
Property Taxes
5%
$367
Home Insurance
4%
$324
HOA
0%
$0
Property Management
12%
$930
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852