Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.63% first-year return on $236k initial cash invested.
-10.63%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$6,270
Rent
-$2,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,394
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,270
Total Expenses
$8,363
Mortgage P&I
81%
$5,093
Property Taxes
12%
$770
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690