Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.49% first-year return on $220k initial cash invested.
-15.49%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$4,358
Rent
-$2,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,617
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,358
Total Expenses
$7,197
Mortgage P&I
109%
$4,768
Property Taxes
11%
$483
Home Insurance
8%
$350
HOA
3%
$115
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479