Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.88% first-year return on $164k initial cash invested.
-14.88%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$3,285
Rent
-$2,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,963
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$5,321
Mortgage P&I
106%
$3,497
Property Taxes
13%
$443
Home Insurance
8%
$250
HOA
0%
$15
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361