Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.45% first-year return on $220k initial cash invested.
-12.45%
Cash On Cash
3.24%
Cap Rate
0.56
DSCR
$5,640
Rent
-$2,285
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%
$9,633
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,640
Total Expenses
$7,925
Mortgage P&I
83%
$4,661
Property Taxes
18%
$1,001
Home Insurance
6%
$345
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$620