Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.86% first-year return on $161k initial cash invested.
-6.86%
Cash On Cash
4.51%
Cap Rate
0.78
DSCR
$4,612
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,827
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,612
Total Expenses
$5,534
Mortgage P&I
72%
$3,301
Property Taxes
6%
$275
Home Insurance
5%
$244
HOA
3%
$148
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507