Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $162k initial cash invested.
-8.35%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$4,718
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,857
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,718
Total Expenses
$5,845
Mortgage P&I
73%
$3,454
Property Taxes
12%
$543
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519