Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $234k initial cash invested.
-8.68%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$6,240
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1029k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,289
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,240
Total Expenses
$7,934
Mortgage P&I
80%
$5,015
Property Taxes
7%
$429
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686