Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.99% first-year return on $162k initial cash invested.
-0.99%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$5,793
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,855
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,793
Total Expenses
$5,927
Mortgage P&I
60%
$3,485
Property Taxes
4%
$228
Home Insurance
4%
$244
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637