Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.8% first-year return on $164k initial cash invested.
-8.8%
Cash On Cash
3.93%
Cap Rate
0.69
DSCR
$4,972
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,957
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,972
Total Expenses
$6,175
Mortgage P&I
66%
$3,281
Property Taxes
13%
$623
Home Insurance
5%
$245
HOA
7%
$335
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547