Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.93% first-year return on $162k initial cash invested.
-11.93%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$4,108
Rent
-$1,609
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,108
Total Expenses
$5,717
Mortgage P&I
86%
$3,519
Property Taxes
13%
$530
Home Insurance
6%
$240
HOA
1%
$32
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452