Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.11% first-year return on $249k initial cash invested.
-10.11%
Cash On Cash
3.81%
Cap Rate
0.66
DSCR
$6,658
Rent
-$2,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1102k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,023
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,658
Total Expenses
$8,759
Mortgage P&I
80%
$5,334
Property Taxes
11%
$760
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732