Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.78% first-year return on $162k initial cash invested.
-2.78%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$5,432
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,847
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,432
Total Expenses
$5,807
Mortgage P&I
63%
$3,417
Property Taxes
4%
$202
Home Insurance
4%
$241
HOA
2%
$100
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598