Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.77% first-year return on $239k initial cash invested.
-10.77%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$6,198
Rent
-$2,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,198
Total Expenses
$8,341
Mortgage P&I
85%
$5,295
Property Taxes
9%
$565
Home Insurance
6%
$373
HOA
0%
$0
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682