Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $163k initial cash invested.
-8.82%
Cash On Cash
3.97%
Cap Rate
0.69
DSCR
$4,338
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,927
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,338
Total Expenses
$5,540
Mortgage P&I
77%
$3,321
Property Taxes
11%
$498
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477