Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.19% first-year return on $238k initial cash invested.
-15.19%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$4,890
Rent
-$3,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1046k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,463
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,890
Total Expenses
$7,900
Mortgage P&I
104%
$5,089
Property Taxes
16%
$771
Home Insurance
8%
$376
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538