Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.52% first-year return on $235k initial cash invested.
-16.52%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$4,236
Rent
-$3,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$7,472
Mortgage P&I
122%
$5,159
Property Taxes
8%
$349
Home Insurance
12%
$525
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466