Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.92% first-year return on $161k initial cash invested.
-9.92%
Cash On Cash
3.77%
Cap Rate
0.65
DSCR
$4,376
Rent
-$1,332
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,817
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,376
Total Expenses
$5,708
Mortgage P&I
75%
$3,299
Property Taxes
15%
$677
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481