Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.63% first-year return on $169k initial cash invested.
-13.63%
Cash On Cash
2.79%
Cap Rate
0.49
DSCR
$3,814
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$5,736
Mortgage P&I
90%
$3,444
Property Taxes
18%
$696
Home Insurance
7%
$252
HOA
1%
$46
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420