Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.45% first-year return on $220k initial cash invested.
-12.45%
Cash On Cash
3.25%
Cap Rate
0.56
DSCR
$5,763
Rent
-$2,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,763
Total Expenses
$8,042
Mortgage P&I
81%
$4,647
Property Taxes
16%
$914
Home Insurance
5%
$315
HOA
4%
$205
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634