Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $221k initial cash invested.
-7.02%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$5,919
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,919
Total Expenses
$7,213
Mortgage P&I
80%
$4,740
Property Taxes
2%
$121
Home Insurance
6%
$339
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651