Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.01% first-year return on $233k initial cash invested.
-15.01%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$4,928
Rent
-$2,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$205k
Closing costs
1%
$10,241
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$7,843
Mortgage P&I
103%
$5,054
Property Taxes
17%
$829
Home Insurance
6%
$285
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542