Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.63% first-year return on $221k initial cash invested.
-3.63%
Cash On Cash
5.31%
Cap Rate
0.92
DSCR
$7,730
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,654
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,730
Total Expenses
$8,398
Mortgage P&I
60%
$4,628
Property Taxes
10%
$806
Home Insurance
4%
$336
HOA
0%
$0
Property Management
12%
$928
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$850