Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.55% first-year return on $257k initial cash invested.
-14.55%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$5,438
Rent
-$3,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,397
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,438
Total Expenses
$8,559
Mortgage P&I
102%
$5,551
Property Taxes
14%
$738
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598