Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.16% first-year return on $220k initial cash invested.
-18.16%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$4,728
Rent
-$3,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,602
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,728
Total Expenses
$8,052
Mortgage P&I
99%
$4,693
Property Taxes
30%
$1,402
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520