Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.27% first-year return on $222k initial cash invested.
-8.27%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$7,041
Rent
-$1,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,719
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,041
Total Expenses
$8,572
Mortgage P&I
68%
$4,810
Property Taxes
15%
$1,026
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775