Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.78% first-year return on $245k initial cash invested.
-10.78%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$6,634
Rent
-$2,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,809
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,634
Total Expenses
$8,834
Mortgage P&I
81%
$5,390
Property Taxes
12%
$787
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730