Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.01% first-year return on $235k initial cash invested.
-10.01%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$6,506
Rent
-$1,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,337
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,506
Total Expenses
$8,467
Mortgage P&I
80%
$5,174
Property Taxes
11%
$713
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716