Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.3% first-year return on $166k initial cash invested.
-10.3%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$4,838
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,060
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,838
Total Expenses
$6,265
Mortgage P&I
71%
$3,419
Property Taxes
18%
$893
Home Insurance
5%
$252
HOA
1%
$55
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532