Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.92% first-year return on $169k initial cash invested.
-12.92%
Cash On Cash
2.97%
Cap Rate
0.52
DSCR
$4,142
Rent
-$1,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$5,962
Mortgage P&I
83%
$3,436
Property Taxes
13%
$544
Home Insurance
6%
$252
HOA
8%
$321
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456