Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.2% first-year return on $260k initial cash invested.
-17.2%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$4,754
Rent
-$3,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,754
Total Expenses
$8,483
Mortgage P&I
118%
$5,632
Property Taxes
17%
$815
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523