Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.7% first-year return on $220k initial cash invested.
-11.7%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$5,446
Rent
-$2,147
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
$5,446
Total Expenses
$7,593
Mortgage P&I
88%
$4,766
Property Taxes
12%
$629
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599