Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $220k initial cash invested.
-6.32%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$7,306
Rent
-$1,160
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,630
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,306
Total Expenses
$8,466
Mortgage P&I
66%
$4,786
Property Taxes
12%
$856
Home Insurance
5%
$340
HOA
0%
$0
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804