Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.4% first-year return on $168k initial cash invested.
-13.4%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$3,924
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,165
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,924
Total Expenses
$5,805
Mortgage P&I
89%
$3,505
Property Taxes
16%
$615
Home Insurance
9%
$350
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432