Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.61% first-year return on $302k initial cash invested.
-1.61%
Cash On Cash
6.02%
Cap Rate
1.01
DSCR
$12,448
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,520
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,448
Total Expenses
$12,852
Mortgage P&I
54%
$6,693
Property Taxes
12%
$1,455
Home Insurance
4%
$472
HOA
0%
$0
Property Management
12%
$1,494
CapEx
4%
$498
Vacancy
3%
$373
Maintenance
4%
$498
Other
11%
$1,369