Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.03% first-year return on $220k initial cash invested.
-11.03%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$5,709
Rent
-$2,018
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
6.3%
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
$5,709
Total Expenses
$7,727
Mortgage P&I
83%
$4,743
Property Taxes
12%
$694
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628