Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.27% first-year return on $260k initial cash invested.
-12.27%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$6,776
Rent
-$2,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1152k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,517
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,776
Total Expenses
$9,433
Mortgage P&I
85%
$5,748
Property Taxes
14%
$945
Home Insurance
6%
$437
HOA
0%
$0
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745