Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.13% first-year return on $161k initial cash invested.
-18.13%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$3,086
Rent
-$2,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,795
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$5,514
Mortgage P&I
110%
$3,389
Property Taxes
22%
$675
Home Insurance
8%
$242
HOA
5%
$160
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339