Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.04% first-year return on $168k initial cash invested.
-12.04%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$3,548
Rent
-$1,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,162
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$5,238
Mortgage P&I
98%
$3,461
Property Taxes
9%
$305
Home Insurance
8%
$266
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390