30Score
Investment Quality
❌ Poor Investment - Not recommended unless significant improvements can be made
Monthly Cash Flow
$-341
$-4,090 annually
Gross Rental Yield9.60%
Net Rental Yield-1.64%
DSCR 0.73
Operating Expense Ratio51.40%
Break-Even Occupancy112.04%
Total Cash Invested
Down Payment$50,000
Closing Costs$7,500
Total$57,500