Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.72% first-year return on $283k initial cash invested.
-14.72%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$6,736
Rent
-$3,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,614
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,736
Total Expenses
$10,206
Mortgage P&I
94%
$6,330
Property Taxes
17%
$1,132
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741