Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $247k initial cash invested.
-9.17%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$6,804
Rent
-$1,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,804
Total Expenses
$8,689
Mortgage P&I
79%
$5,399
Property Taxes
9%
$597
Home Insurance
6%
$381
HOA
0%
$0
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748