Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.9% first-year return on $233k initial cash invested.
-21.9%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$3,264
Rent
-$4,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,238
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$7,516
Mortgage P&I
159%
$5,198
Property Taxes
23%
$761
Home Insurance
14%
$446
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359