Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.17% first-year return on $169k initial cash invested.
-17.17%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$3,003
Rent
-$2,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,182
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$5,419
Mortgage P&I
116%
$3,471
Property Taxes
22%
$666
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330