Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.79% first-year return on $245k initial cash invested.
-7.79%
Cash On Cash
4.3%
Cap Rate
0.75
DSCR
$6,688
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,688
Total Expenses
$8,276
Mortgage P&I
78%
$5,185
Property Taxes
6%
$430
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736