Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.42% first-year return on $163k initial cash invested.
-2.42%
Cash On Cash
5.67%
Cap Rate
0.97
DSCR
$5,926
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,925
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,926
Total Expenses
$6,255
Mortgage P&I
57%
$3,365
Property Taxes
11%
$630
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652