Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.89% first-year return on $168k initial cash invested.
-9.89%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$3,758
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$5,144
Mortgage P&I
92%
$3,460
Property Taxes
4%
$157
Home Insurance
7%
$250
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413