Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.53% first-year return on $169k initial cash invested.
-15.53%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$3,777
Rent
-$2,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,206
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$5,969
Mortgage P&I
92%
$3,490
Property Taxes
22%
$835
Home Insurance
7%
$261
HOA
3%
$100
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415