Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $235k initial cash invested.
-12.99%
Cash On Cash
3.14%
Cap Rate
0.54
DSCR
$6,088
Rent
-$2,546
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$207k
Closing costs
1%
$10,343
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,088
Total Expenses
$8,634
Mortgage P&I
82%
$5,005
Property Taxes
17%
$1,017
Home Insurance
6%
$350
HOA
3%
$190
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670