Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.52% first-year return on $201k initial cash invested.
-16.52%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$3,806
Rent
-$2,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,718
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$6,574
Mortgage P&I
115%
$4,365
Property Taxes
16%
$602
Home Insurance
8%
$313
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419