Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $220k initial cash invested.
-10.92%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$6,417
Rent
-$1,998
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,598
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,417
Total Expenses
$8,415
Mortgage P&I
74%
$4,771
Property Taxes
10%
$637
Home Insurance
5%
$339
HOA
8%
$485
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706