Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.19% first-year return on $237k initial cash invested.
-4.19%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$8,700
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1041k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,407
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,700
Total Expenses
$9,526
Mortgage P&I
61%
$5,277
Property Taxes
10%
$906
Home Insurance
4%
$385
HOA
0%
$0
Property Management
12%
$1,044
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$957