Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.94% first-year return on $162k initial cash invested.
-15.94%
Cash On Cash
2.35%
Cap Rate
0.41
DSCR
$4,875
Rent
-$2,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,834
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,875
Total Expenses
$7,021
Mortgage P&I
67%
$3,289
Property Taxes
10%
$510
Home Insurance
5%
$248
HOA
27%
$1,317
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536