Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.92% first-year return on $164k initial cash invested.
-7.92%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$4,654
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,960
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,654
Total Expenses
$5,737
Mortgage P&I
74%
$3,434
Property Taxes
10%
$462
Home Insurance
6%
$259
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512