Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.81% first-year return on $266k initial cash invested.
-15.81%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$5,816
Rent
-$3,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,816
Total Expenses
$9,316
Mortgage P&I
98%
$5,726
Property Taxes
21%
$1,199
Home Insurance
7%
$413
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$174
Maintenance
4%
$233
Other
11%
$640