Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21% first-year return on $271k initial cash invested.
-21%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,464
Rent
-$4,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,029
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$8,200
Mortgage P&I
173%
$5,984
Property Taxes
17%
$587
Home Insurance
13%
$450
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381