Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.47% first-year return on $216k initial cash invested.
-8.47%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$5,836
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,836
Total Expenses
$7,364
Mortgage P&I
79%
$4,637
Property Taxes
7%
$380
Home Insurance
6%
$346
HOA
0%
$18
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642