Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $191k initial cash invested.
-9.08%
Cash On Cash
3.96%
Cap Rate
0.69
DSCR
$4,990
Rent
-$1,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,235
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,990
Total Expenses
$6,435
Mortgage P&I
79%
$3,964
Property Taxes
10%
$489
Home Insurance
6%
$284
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549