Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.56% first-year return on $162k initial cash invested.
-12.56%
Cash On Cash
3.08%
Cap Rate
0.53
DSCR
$3,764
Rent
-$1,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,844
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,764
Total Expenses
$5,457
Mortgage P&I
88%
$3,301
Property Taxes
16%
$590
Home Insurance
8%
$285
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414