Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.85% first-year return on $161k initial cash invested.
-3.85%
Cash On Cash
5.27%
Cap Rate
0.91
DSCR
$5,454
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,813
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,454
Total Expenses
$5,971
Mortgage P&I
60%
$3,290
Property Taxes
11%
$582
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600