Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.32% first-year return on $253k initial cash invested.
-8.32%
Cash On Cash
4.23%
Cap Rate
0.73
DSCR
$6,700
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1117k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$223k
Closing costs
1%
$11,174
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,700
Total Expenses
$8,451
Mortgage P&I
81%
$5,420
Property Taxes
6%
$370
Home Insurance
6%
$383
HOA
0%
$0
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737