Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.44% first-year return on $220k initial cash invested.
-13.44%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$4,653
Rent
-$2,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,632
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,653
Total Expenses
$7,120
Mortgage P&I
100%
$4,669
Property Taxes
9%
$436
Home Insurance
8%
$350
HOA
2%
$83
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512