Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.9% first-year return on $244k initial cash invested.
-16.9%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$4,629
Rent
-$3,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,629
Total Expenses
$8,061
Mortgage P&I
115%
$5,311
Property Taxes
17%
$801
Home Insurance
8%
$376
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509