Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.77% first-year return on $220k initial cash invested.
-10.77%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$6,424
Rent
-$1,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$193k
Closing costs
1%
$9,626
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,424
Total Expenses
$8,400
Mortgage P&I
77%
$4,929
Property Taxes
13%
$860
Home Insurance
5%
$341
HOA
1%
$85
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707