Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.61% first-year return on $164k initial cash invested.
-7.61%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$4,922
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,941
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,922
Total Expenses
$5,961
Mortgage P&I
69%
$3,375
Property Taxes
14%
$667
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541