Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.35% first-year return on $239k initial cash invested.
-18.35%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,891
Rent
-$3,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,517
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,891
Total Expenses
$7,543
Mortgage P&I
136%
$5,303
Property Taxes
3%
$116
Home Insurance
10%
$385
HOA
11%
$415
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428