Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.7% first-year return on $161k initial cash invested.
-11.7%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$4,053
Rent
-$1,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$5,619
Mortgage P&I
82%
$3,315
Property Taxes
12%
$497
Home Insurance
6%
$238
HOA
5%
$191
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446