Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.76% first-year return on $167k initial cash invested.
-10.76%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$5,552
Rent
-$1,501
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,115
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,552
Total Expenses
$7,053
Mortgage P&I
65%
$3,584
Property Taxes
19%
$1,034
Home Insurance
4%
$245
HOA
5%
$302
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611