Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.48% first-year return on $209k initial cash invested.
-13.48%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$4,672
Rent
-$2,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,076
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$7,016
Mortgage P&I
95%
$4,415
Property Taxes
12%
$542
Home Insurance
7%
$311
HOA
3%
$159
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514