Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $168k initial cash invested.
-9.23%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$5,079
Rent
-$1,296
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,166
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,079
Total Expenses
$6,375
Mortgage P&I
70%
$3,557
Property Taxes
17%
$847
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559