Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.79% first-year return on $166k initial cash invested.
-11.79%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$3,770
Rent
-$1,635
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,068
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$5,405
Mortgage P&I
91%
$3,446
Property Taxes
9%
$345
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415