Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.35% first-year return on $168k initial cash invested.
-10.35%
Cash On Cash
3.67%
Cap Rate
0.63
DSCR
$3,730
Rent
-$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,127
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,730
Total Expenses
$5,176
Mortgage P&I
93%
$3,478
Property Taxes
5%
$168
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410