Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.67% first-year return on $161k initial cash invested.
-3.67%
Cash On Cash
5.34%
Cap Rate
0.91
DSCR
$4,947
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,947
Total Expenses
$5,439
Mortgage P&I
67%
$3,322
Property Taxes
4%
$197
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544