Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $221k initial cash invested.
-5.33%
Cash On Cash
4.91%
Cap Rate
0.85
DSCR
$6,558
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,670
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,558
Total Expenses
$7,539
Mortgage P&I
71%
$4,679
Property Taxes
4%
$285
Home Insurance
5%
$346
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721