Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.4% first-year return on $161k initial cash invested.
-11.4%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$4,305
Rent
-$1,528
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
$4,305
Total Expenses
$5,833
Mortgage P&I
78%
$3,353
Property Taxes
14%
$608
Home Insurance
5%
$227
HOA
4%
$181
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality