Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.13% first-year return on $209k initial cash invested.
-10.13%
Cash On Cash
3.76%
Cap Rate
0.65
DSCR
$5,210
Rent
-$1,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$181k
Closing costs
1%
$9,073
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,210
Total Expenses
$6,971
Mortgage P&I
84%
$4,397
Property Taxes
9%
$484
Home Insurance
6%
$320
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573