Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.61% first-year return on $235k initial cash invested.
-20.61%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$3,358
Rent
-$4,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1031k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$206k
Closing costs
1%
$10,310
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$7,386
Mortgage P&I
153%
$5,132
Property Taxes
22%
$728
Home Insurance
11%
$385
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369