Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.98% first-year return on $235k initial cash invested.
-10.98%
Cash On Cash
3.55%
Cap Rate
0.62
DSCR
$6,357
Rent
-$2,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,354
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,357
Total Expenses
$8,512
Mortgage P&I
78%
$4,966
Property Taxes
16%
$1,017
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699