Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.22% first-year return on $166k initial cash invested.
-8.22%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$4,364
Rent
-$1,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,030
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$5,498
Mortgage P&I
79%
$3,466
Property Taxes
6%
$276
Home Insurance
6%
$254
HOA
0%
$17
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480