Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.09% first-year return on $215k initial cash invested.
-16.09%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$3,410
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,373
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$6,291
Mortgage P&I
133%
$4,548
Property Taxes
6%
$210
Home Insurance
10%
$345
HOA
1%
$30
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375