Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $208k initial cash invested.
-13.49%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$4,438
Rent
-$2,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,032
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,438
Total Expenses
$6,772
Mortgage P&I
102%
$4,528
Property Taxes
8%
$340
Home Insurance
9%
$394
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488