Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.42% first-year return on $162k initial cash invested.
-12.42%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$4,479
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,875
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$6,159
Mortgage P&I
76%
$3,413
Property Taxes
22%
$979
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493