Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.06% first-year return on $235k initial cash invested.
-10.06%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$6,682
Rent
-$1,971
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
6.3%
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
$6,682
Total Expenses
$8,653
Mortgage P&I
77%
$5,139
Property Taxes
13%
$867
Home Insurance
6%
$376
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735