Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.23% first-year return on $161k initial cash invested.
-17.23%
Cash On Cash
1.82%
Cap Rate
0.32
DSCR
$2,133
Rent
-$2,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,822
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,133
Total Expenses
$4,448
Mortgage P&I
153%
$3,265
Property Taxes
6%
$126
Home Insurance
16%
$332
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235