Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.82% first-year return on $161k initial cash invested.
-15.82%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$3,615
Rent
-$2,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,819
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$5,740
Mortgage P&I
92%
$3,331
Property Taxes
26%
$934
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398