Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.47% first-year return on $222k initial cash invested.
-13.47%
Cash On Cash
2.88%
Cap Rate
0.5
DSCR
$5,158
Rent
-$2,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,697
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,158
Total Expenses
$7,645
Mortgage P&I
89%
$4,606
Property Taxes
16%
$834
Home Insurance
7%
$340
HOA
2%
$112
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567