Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.14% first-year return on $161k initial cash invested.
-6.14%
Cash On Cash
4.74%
Cap Rate
0.81
DSCR
$4,570
Rent
-$823
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,807
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,570
Total Expenses
$5,393
Mortgage P&I
73%
$3,331
Property Taxes
6%
$272
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503