Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.05% first-year return on $257k initial cash invested.
-10.05%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$6,813
Rent
-$2,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,388
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,813
Total Expenses
$8,966
Mortgage P&I
82%
$5,598
Property Taxes
10%
$649
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$204
Maintenance
4%
$273
Other
11%
$749