Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.68% first-year return on $265k initial cash invested.
-10.68%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$6,050
Rent
-$2,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,050
Total Expenses
$8,407
Mortgage P&I
95%
$5,737
Property Taxes
3%
$201
Home Insurance
7%
$411
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666