Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.79% first-year return on $161k initial cash invested.
-14.79%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,720
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,812
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,720
Total Expenses
$5,705
Mortgage P&I
91%
$3,397
Property Taxes
20%
$740
Home Insurance
7%
$245
HOA
2%
$58
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409