Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $163k initial cash invested.
-12.53%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$4,300
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,916
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,300
Total Expenses
$6,005
Mortgage P&I
79%
$3,384
Property Taxes
16%
$696
Home Insurance
6%
$271
HOA
4%
$192
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473