Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.02% first-year return on $162k initial cash invested.
-11.02%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$3,861
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,880
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$5,353
Mortgage P&I
87%
$3,351
Property Taxes
12%
$445
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425