Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.45% first-year return on $164k initial cash invested.
-5.45%
Cash On Cash
4.94%
Cap Rate
0.85
DSCR
$5,560
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,940
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,560
Total Expenses
$6,303
Mortgage P&I
61%
$3,376
Property Taxes
11%
$608
Home Insurance
5%
$262
HOA
3%
$167
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$612