Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.88% first-year return on $163k initial cash invested.
-0.88%
Cash On Cash
6.08%
Cap Rate
1.03
DSCR
$5,706
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,889
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,706
Total Expenses
$5,825
Mortgage P&I
59%
$3,379
Property Taxes
5%
$265
Home Insurance
4%
$241
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628