Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.98% first-year return on $241k initial cash invested.
-13.98%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$6,458
Rent
-$2,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,458
Total Expenses
$9,269
Mortgage P&I
82%
$5,324
Property Taxes
21%
$1,382
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710