Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $221k initial cash invested.
-11.17%
Cash On Cash
3.51%
Cap Rate
0.61
DSCR
$5,748
Rent
-$2,054
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%
$9,648
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,748
Total Expenses
$7,802
Mortgage P&I
81%
$4,644
Property Taxes
15%
$866
Home Insurance
6%
$338
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632