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 $167k initial cash invested.
-7.92%
Cash On Cash
4.28%
Cap Rate
0.73
DSCR
$4,599
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$141k
Closing costs
1%
$7,073
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$5,698
Mortgage P&I
75%
$3,440
Property Taxes
10%
$442
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506