Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.94% first-year return on $167k initial cash invested.
-11.94%
Cash On Cash
3.16%
Cap Rate
0.55
DSCR
$3,478
Rent
-$1,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,111
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,478
Total Expenses
$5,143
Mortgage P&I
98%
$3,401
Property Taxes
8%
$267
Home Insurance
8%
$264
HOA
1%
$29
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383