Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.48% first-year return on $212k initial cash invested.
-13.48%
Cash On Cash
2.84%
Cap Rate
0.5
DSCR
$4,452
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,244
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,452
Total Expenses
$6,834
Mortgage P&I
99%
$4,392
Property Taxes
13%
$597
Home Insurance
7%
$331
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490