Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.72% first-year return on $221k initial cash invested.
-17.72%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$3,782
Rent
-$3,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$7,044
Mortgage P&I
124%
$4,673
Property Taxes
20%
$743
Home Insurance
9%
$343
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416