Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.58% first-year return on $272k initial cash invested.
-16.58%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$5,523
Rent
-$3,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1211k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,113
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,523
Total Expenses
$9,286
Mortgage P&I
105%
$5,825
Property Taxes
21%
$1,144
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608