Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.93% first-year return on $221k initial cash invested.
-8.93%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$5,784
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,784
Total Expenses
$7,425
Mortgage P&I
82%
$4,733
Property Taxes
6%
$318
Home Insurance
6%
$350
HOA
1%
$58
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636