Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $163k initial cash invested.
-4.64%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$5,128
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,128
Total Expenses
$5,758
Mortgage P&I
66%
$3,367
Property Taxes
8%
$406
Home Insurance
5%
$242
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564