Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.45% first-year return on $161k initial cash invested.
-3.45%
Cash On Cash
5.4%
Cap Rate
0.92
DSCR
$5,211
Rent
-$461
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,788
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,211
Total Expenses
$5,672
Mortgage P&I
64%
$3,310
Property Taxes
6%
$334
Home Insurance
5%
$245
HOA
0%
$13
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573