Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.49% first-year return on $164k initial cash invested.
-7.49%
Cash On Cash
4.41%
Cap Rate
0.76
DSCR
$5,163
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,969
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,163
Total Expenses
$6,189
Mortgage P&I
66%
$3,383
Property Taxes
11%
$582
Home Insurance
4%
$218
HOA
5%
$249
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568