Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.53% first-year return on $168k initial cash invested.
-11.53%
Cash On Cash
3.24%
Cap Rate
0.57
DSCR
$3,830
Rent
-$1,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,130
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$5,442
Mortgage P&I
88%
$3,386
Property Taxes
13%
$502
Home Insurance
7%
$252
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421