Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $227k initial cash invested.
-8.52%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$9,050
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,050
Total Expenses
$10,664
Mortgage P&I
53%
$4,822
Property Taxes
6%
$578
Home Insurance
4%
$360
HOA
20%
$1,826
Property Management
12%
$1,086
CapEx
4%
$362
Vacancy
3%
$272
Maintenance
4%
$362
Other
11%
$996