Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.04% first-year return on $163k initial cash invested.
-2.04%
Cash On Cash
5.69%
Cap Rate
0.99
DSCR
$6,087
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,882
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,087
Total Expenses
$6,363
Mortgage P&I
54%
$3,297
Property Taxes
12%
$750
Home Insurance
4%
$247
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$183
Maintenance
4%
$243
Other
11%
$670