Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.55% first-year return on $251k initial cash invested.
-1.55%
Cash On Cash
6.03%
Cap Rate
1.02
DSCR
$10,203
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,096
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,203
Total Expenses
$10,527
Mortgage P&I
54%
$5,493
Property Taxes
9%
$889
Home Insurance
4%
$402
HOA
3%
$275
Property Management
12%
$1,224
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,122