Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.55% first-year return on $201k initial cash invested.
-8.55%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$6,636
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$169k
Closing costs
1%
$8,439
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,636
Total Expenses
$8,070
Mortgage P&I
64%
$4,243
Property Taxes
19%
$1,277
Home Insurance
4%
$295
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730