Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.59% first-year return on $162k initial cash invested.
-14.59%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$3,544
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,868
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$5,517
Mortgage P&I
97%
$3,447
Property Taxes
17%
$613
Home Insurance
7%
$252
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390