Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.99% first-year return on $222k initial cash invested.
-8.99%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$5,889
Rent
-$1,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,703
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,889
Total Expenses
$7,550
Mortgage P&I
83%
$4,861
Property Taxes
6%
$353
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648