Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.51% first-year return on $168k initial cash invested.
-12.51%
Cash On Cash
3.11%
Cap Rate
0.54
DSCR
$3,993
Rent
-$1,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$5,746
Mortgage P&I
86%
$3,445
Property Taxes
17%
$693
Home Insurance
6%
$250
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439