Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.3% first-year return on $259k initial cash invested.
-16.3%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$4,428
Rent
-$3,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,428
Total Expenses
$7,940
Mortgage P&I
127%
$5,643
Property Taxes
8%
$372
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487