Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.05% first-year return on $169k initial cash invested.
-10.05%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$4,416
Rent
-$1,412
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
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,171
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,416
Total Expenses
$5,828
Mortgage P&I
80%
$3,519
Property Taxes
11%
$492
Home Insurance
7%
$311
HOA
0%
$4
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486