Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.1% first-year return on $221k initial cash invested.
-17.1%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$3,840
Rent
-$3,154
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
6.0%
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
$3,840
Total Expenses
$6,994
Mortgage P&I
121%
$4,648
Property Taxes
18%
$701
Home Insurance
9%
$339
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422