Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.98% first-year return on $222k initial cash invested.
-8.98%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$6,424
Rent
-$1,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,711
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,424
Total Expenses
$8,085
Mortgage P&I
73%
$4,716
Property Taxes
13%
$843
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707