Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.17% first-year return on $211k initial cash invested.
-13.17%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$3,969
Rent
-$2,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,170
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,969
Total Expenses
$6,280
Mortgage P&I
113%
$4,473
Property Taxes
3%
$116
Home Insurance
9%
$341
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437