Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18% first-year return on $260k initial cash invested.
-18%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$4,146
Rent
-$3,897
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,146
Total Expenses
$8,043
Mortgage P&I
141%
$5,857
Property Taxes
9%
$356
Home Insurance
10%
$420
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456