Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.05% first-year return on $222k initial cash invested.
-24.05%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$2,698
Rent
-$4,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,720
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$7,149
Mortgage P&I
177%
$4,781
Property Taxes
40%
$1,085
Home Insurance
13%
$340
HOA
1%
$25
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297