Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $248k initial cash invested.
-9.56%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$8,268
Rent
-$1,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1094k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,936
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,268
Total Expenses
$10,240
Mortgage P&I
66%
$5,422
Property Taxes
19%
$1,571
Home Insurance
5%
$436
HOA
0%
$0
Property Management
12%
$992
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$909