Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.33% first-year return on $243k initial cash invested.
-15.33%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$5,444
Rent
-$3,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1071k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,712
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,444
Total Expenses
$8,547
Mortgage P&I
95%
$5,196
Property Taxes
21%
$1,116
Home Insurance
7%
$384
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599