Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.5% first-year return on $169k initial cash invested.
-14.5%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$3,126
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,180
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$5,166
Mortgage P&I
111%
$3,483
Property Taxes
11%
$358
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344