Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.3% first-year return on $248k initial cash invested.
-16.3%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$4,912
Rent
-$3,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,912
Total Expenses
$8,279
Mortgage P&I
111%
$5,444
Property Taxes
16%
$784
Home Insurance
8%
$383
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540