Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.18% first-year return on $161k initial cash invested.
-13.18%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$4,737
Rent
-$1,773
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,829
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,737
Total Expenses
$6,510
Mortgage P&I
71%
$3,360
Property Taxes
27%
$1,282
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521