Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $230k initial cash invested.
-12.38%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$5,560
Rent
-$2,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,103
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,560
Total Expenses
$7,934
Mortgage P&I
88%
$4,910
Property Taxes
14%
$784
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$612