Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.86% first-year return on $206k initial cash invested.
-4.86%
Cash On Cash
5.07%
Cap Rate
0.87
DSCR
$7,341
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,965
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,341
Total Expenses
$8,177
Mortgage P&I
59%
$4,328
Property Taxes
14%
$1,037
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$881
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$808