Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.69% first-year return on $166k initial cash invested.
-16.69%
Cash On Cash
2.05%
Cap Rate
0.36
DSCR
$3,396
Rent
-$2,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,035
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$5,701
Mortgage P&I
99%
$3,369
Property Taxes
22%
$734
Home Insurance
8%
$259
HOA
5%
$183
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374