Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.3% first-year return on $243k initial cash invested.
-14.3%
Cash On Cash
2.77%
Cap Rate
0.48
DSCR
$5,448
Rent
-$2,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$215k
Closing costs
1%
$10,728
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,448
Total Expenses
$8,347
Mortgage P&I
95%
$5,153
Property Taxes
18%
$974
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599