Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.31% first-year return on $161k initial cash invested.
-8.31%
Cash On Cash
4.1%
Cap Rate
0.71
DSCR
$4,226
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,833
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$5,344
Mortgage P&I
78%
$3,286
Property Taxes
9%
$380
Home Insurance
6%
$241
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465