Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.02% first-year return on $169k initial cash invested.
-18.02%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$4,250
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$6,783
Mortgage P&I
82%
$3,495
Property Taxes
13%
$532
Home Insurance
6%
$259
HOA
25%
$1,051
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468