Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.78% first-year return on $168k initial cash invested.
-11.78%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$4,910
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,153
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$6,561
Mortgage P&I
73%
$3,603
Property Taxes
21%
$1,040
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540