Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.58% first-year return on $164k initial cash invested.
-15.58%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$2,776
Rent
-$2,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,949
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$4,904
Mortgage P&I
124%
$3,451
Property Taxes
9%
$241
Home Insurance
9%
$243
HOA
1%
$26
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305