Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.19% first-year return on $267k initial cash invested.
-17.19%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$4,989
Rent
-$3,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,854
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,989
Total Expenses
$8,812
Mortgage P&I
118%
$5,862
Property Taxes
16%
$814
Home Insurance
9%
$438
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549