Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.52% first-year return on $272k initial cash invested.
-15.52%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$5,307
Rent
-$3,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1208k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,080
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,307
Total Expenses
$8,821
Mortgage P&I
113%
$6,009
Property Taxes
11%
$562
Home Insurance
8%
$446
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584