Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.86% first-year return on $267k initial cash invested.
-6.86%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$7,770
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,837
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,770
Total Expenses
$9,293
Mortgage P&I
76%
$5,894
Property Taxes
4%
$339
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$855