Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.64% first-year return on $251k initial cash invested.
-11.64%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$6,404
Rent
-$2,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,090
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,404
Total Expenses
$8,838
Mortgage P&I
85%
$5,465
Property Taxes
13%
$849
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704