Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.86% first-year return on $215k initial cash invested.
-9.86%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$5,994
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,398
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,994
Total Expenses
$7,763
Mortgage P&I
78%
$4,654
Property Taxes
10%
$628
Home Insurance
6%
$341
HOA
2%
$102
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659