Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.75% first-year return on $159k initial cash invested.
-7.75%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$4,708
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,715
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,708
Total Expenses
$5,735
Mortgage P&I
69%
$3,246
Property Taxes
13%
$591
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518