Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $220k initial cash invested.
-13.49%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$5,776
Rent
-$2,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,776
Total Expenses
$8,245
Mortgage P&I
83%
$4,803
Property Taxes
16%
$944
Home Insurance
6%
$336
HOA
3%
$199
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635