Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.81% first-year return on $221k initial cash invested.
-12.81%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$5,088
Rent
-$2,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,686
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,088
Total Expenses
$7,451
Mortgage P&I
93%
$4,731
Property Taxes
12%
$607
Home Insurance
7%
$348
HOA
1%
$33
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560