Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.93% first-year return on $221k initial cash invested.
-17.93%
Cash On Cash
1.83%
Cap Rate
0.32
DSCR
$3,246
Rent
-$3,296
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%
$9,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$6,542
Mortgage P&I
143%
$4,641
Property Taxes
14%
$459
Home Insurance
10%
$338
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357