Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $169k initial cash invested.
-7.86%
Cash On Cash
4.55%
Cap Rate
0.74
DSCR
$4,348
Rent
-$1,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,194
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,348
Total Expenses
$5,455
Mortgage P&I
84%
$3,658
Property Taxes
1%
$60
Home Insurance
6%
$259
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478