Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.93% first-year return on $217k initial cash invested.
-19.93%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,036
Rent
-$3,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,036
Total Expenses
$6,648
Mortgage P&I
157%
$4,758
Property Taxes
17%
$527
Home Insurance
11%
$332
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334