Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.3% first-year return on $221k initial cash invested.
-24.3%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,242
Rent
-$4,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,242
Total Expenses
$5,711
Mortgage P&I
379%
$4,704
Property Taxes
20%
$246
Home Insurance
27%
$338
HOA
0%
$0
Property Management
12%
$149
CapEx
4%
$50
Vacancy
3%
$37
Maintenance
4%
$50
Other
11%
$137