Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.87% first-year return on $167k initial cash invested.
-9.87%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$4,112
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,118
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$5,490
Mortgage P&I
86%
$3,518
Property Taxes
8%
$312
Home Insurance
6%
$262
HOA
0%
$2
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452