Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.01% first-year return on $163k initial cash invested.
-8.01%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$5,376
Rent
-$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,888
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,376
Total Expenses
$6,462
Mortgage P&I
63%
$3,386
Property Taxes
19%
$1,007
Home Insurance
5%
$242
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591