Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $222k initial cash invested.
-8.37%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$6,393
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,393
Total Expenses
$7,940
Mortgage P&I
74%
$4,731
Property Taxes
11%
$695
Home Insurance
5%
$340
HOA
0%
$0
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703