Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.73% first-year return on $168k initial cash invested.
-10.73%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$4,390
Rent
-$1,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$142k
Closing costs
1%
$7,124
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,390
Total Expenses
$5,889
Mortgage P&I
79%
$3,478
Property Taxes
13%
$587
Home Insurance
7%
$298
HOA
1%
$32
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483