Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.87% first-year return on $222k initial cash invested.
-10.87%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$6,064
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,735
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,064
Total Expenses
$8,079
Mortgage P&I
80%
$4,838
Property Taxes
9%
$526
Home Insurance
6%
$350
HOA
5%
$302
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667