Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $220k initial cash invested.
-8.73%
Cash On Cash
4.11%
Cap Rate
0.71
DSCR
$6,110
Rent
-$1,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,110
Total Expenses
$7,712
Mortgage P&I
76%
$4,657
Property Taxes
10%
$619
Home Insurance
6%
$360
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672