Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.83% first-year return on $168k initial cash invested.
-11.83%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$3,939
Rent
-$1,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,130
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$5,593
Mortgage P&I
88%
$3,475
Property Taxes
10%
$386
Home Insurance
7%
$259
HOA
3%
$133
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433