Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $221k initial cash invested.
-3.46%
Cash On Cash
5.37%
Cap Rate
0.92
DSCR
$7,030
Rent
-$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,666
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,030
Total Expenses
$7,668
Mortgage P&I
67%
$4,679
Property Taxes
4%
$267
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$773