Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.87% first-year return on $168k initial cash invested.
-13.87%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$2,778
Rent
-$1,942
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,145
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$4,720
Mortgage P&I
123%
$3,413
Property Taxes
4%
$101
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306