Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.54% first-year return on $168k initial cash invested.
-14.54%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$3,778
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,126
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$5,809
Mortgage P&I
94%
$3,567
Property Taxes
19%
$713
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416