Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.21% first-year return on $229k initial cash invested.
-16.21%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$4,876
Rent
-$3,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,058
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,876
Total Expenses
$7,973
Mortgage P&I
102%
$4,979
Property Taxes
15%
$709
Home Insurance
9%
$438
HOA
4%
$190
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536