Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.71% first-year return on $254k initial cash invested.
-12.71%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$5,934
Rent
-$2,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,934
Total Expenses
$8,626
Mortgage P&I
93%
$5,513
Property Taxes
12%
$702
Home Insurance
7%
$394
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653