Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $235k initial cash invested.
-8.61%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$6,898
Rent
-$1,686
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%
$10,335
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,898
Total Expenses
$8,584
Mortgage P&I
73%
$5,018
Property Taxes
12%
$853
Home Insurance
5%
$367
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759