Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.98% first-year return on $235k initial cash invested.
-8.98%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$6,452
Rent
-$1,757
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%
$10,328
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,452
Total Expenses
$8,209
Mortgage P&I
80%
$5,167
Property Taxes
7%
$476
Home Insurance
6%
$368
HOA
0%
$4
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710