Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.71% first-year return on $168k initial cash invested.
-10.71%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$4,833
Rent
-$1,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,139
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,833
Total Expenses
$6,331
Mortgage P&I
74%
$3,583
Property Taxes
18%
$853
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532