Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.5% first-year return on $220k initial cash invested.
-11.5%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$6,152
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,152
Total Expenses
$8,257
Mortgage P&I
78%
$4,815
Property Taxes
17%
$1,018
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677