Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.25% first-year return on $161k initial cash invested.
-8.25%
Cash On Cash
4.31%
Cap Rate
0.73
DSCR
$4,500
Rent
-$1,105
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,500
Total Expenses
$5,605
Mortgage P&I
75%
$3,367
Property Taxes
10%
$453
Home Insurance
5%
$238
HOA
0%
$17
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495