Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.21% first-year return on $163k initial cash invested.
-4.21%
Cash On Cash
5.16%
Cap Rate
0.89
DSCR
$5,382
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,925
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,382
Total Expenses
$5,955
Mortgage P&I
62%
$3,334
Property Taxes
10%
$540
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592