Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.47% first-year return on $222k initial cash invested.
-10.47%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$6,243
Rent
-$1,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,712
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,243
Total Expenses
$8,179
Mortgage P&I
78%
$4,866
Property Taxes
13%
$842
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687