Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $160k initial cash invested.
-2.14%
Cash On Cash
5.68%
Cap Rate
0.99
DSCR
$6,034
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,034
Total Expenses
$6,320
Mortgage P&I
54%
$3,258
Property Taxes
11%
$662
Home Insurance
4%
$244
HOA
2%
$105
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664