Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $277k initial cash invested.
-13.65%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$6,684
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1234k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,336
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,684
Total Expenses
$9,835
Mortgage P&I
90%
$6,023
Property Taxes
16%
$1,052
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$201
Maintenance
4%
$267
Other
11%
$735