Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $235k initial cash invested.
-9.99%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$6,747
Rent
-$1,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,747
Total Expenses
$8,703
Mortgage P&I
77%
$5,163
Property Taxes
14%
$933
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742