Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $221k initial cash invested.
-5.91%
Cash On Cash
4.84%
Cap Rate
0.83
DSCR
$7,857
Rent
-$1,087
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
6.1%
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
$7,857
Total Expenses
$8,944
Mortgage P&I
59%
$4,669
Property Taxes
12%
$941
Home Insurance
4%
$338
HOA
4%
$325
Property Management
12%
$943
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$864