Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.8% first-year return on $161k initial cash invested.
-17.8%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,956
Rent
-$2,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,786
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,956
Total Expenses
$6,337
Mortgage P&I
84%
$3,317
Property Taxes
36%
$1,426
Home Insurance
6%
$236
HOA
0%
$13
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435