Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.09% first-year return on $259k initial cash invested.
-19.09%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$4,671
Rent
-$4,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,468
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,671
Total Expenses
$8,788
Mortgage P&I
122%
$5,690
Property Taxes
23%
$1,089
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514