Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.91% first-year return on $236k initial cash invested.
-7.91%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$8,242
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1038k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,379
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,242
Total Expenses
$9,798
Mortgage P&I
64%
$5,276
Property Taxes
16%
$1,351
Home Insurance
4%
$368
HOA
0%
$0
Property Management
12%
$989
CapEx
4%
$330
Vacancy
3%
$247
Maintenance
4%
$330
Other
11%
$907