Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.81% first-year return on $222k initial cash invested.
-10.81%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$5,691
Rent
-$2,002
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,721
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,691
Total Expenses
$7,693
Mortgage P&I
87%
$4,947
Property Taxes
7%
$385
Home Insurance
7%
$425
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626