Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $168k initial cash invested.
-8.85%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$4,738
Rent
-$1,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,132
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,738
Total Expenses
$5,975
Mortgage P&I
73%
$3,477
Property Taxes
10%
$490
Home Insurance
6%
$262
HOA
3%
$134
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521