Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.21% first-year return on $230k initial cash invested.
-14.21%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$5,566
Rent
-$2,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,102
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,566
Total Expenses
$8,291
Mortgage P&I
90%
$4,997
Property Taxes
19%
$1,042
Home Insurance
6%
$359
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612