Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.11% first-year return on $196k initial cash invested.
-18.11%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$2,454
Rent
-$2,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,454
Total Expenses
$5,419
Mortgage P&I
168%
$4,122
Property Taxes
7%
$165
Home Insurance
12%
$298
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270