Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.52% first-year return on $222k initial cash invested.
-9.52%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$5,954
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,721
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,954
Total Expenses
$7,717
Mortgage P&I
80%
$4,741
Property Taxes
10%
$584
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655