Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.83% first-year return on $163k initial cash invested.
-7.83%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$4,486
Rent
-$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,919
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,486
Total Expenses
$5,552
Mortgage P&I
75%
$3,365
Property Taxes
9%
$418
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493