Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.41% first-year return on $253k initial cash invested.
-6.41%
Cash On Cash
4.59%
Cap Rate
0.8
DSCR
$6,830
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,213
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,830
Total Expenses
$8,184
Mortgage P&I
79%
$5,372
Property Taxes
1%
$88
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751