Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.06% first-year return on $249k initial cash invested.
-18.06%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,792
Rent
-$3,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,792
Total Expenses
$7,540
Mortgage P&I
144%
$5,454
Property Taxes
11%
$411
Home Insurance
10%
$385
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417