Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $262k initial cash invested.
-12.38%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$6,362
Rent
-$2,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,611
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,362
Total Expenses
$9,063
Mortgage P&I
90%
$5,717
Property Taxes
12%
$779
Home Insurance
6%
$405
HOA
0%
$0
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$700