Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.08% first-year return on $220k initial cash invested.
-17.08%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$3,909
Rent
-$3,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,909
Total Expenses
$7,046
Mortgage P&I
122%
$4,768
Property Taxes
15%
$574
Home Insurance
10%
$376
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430