Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.34% first-year return on $161k initial cash invested.
-3.34%
Cash On Cash
5.51%
Cap Rate
0.94
DSCR
$5,976
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,795
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,976
Total Expenses
$6,423
Mortgage P&I
56%
$3,330
Property Taxes
13%
$782
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657