Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.39% first-year return on $163k initial cash invested.
-11.39%
Cash On Cash
3.41%
Cap Rate
0.59
DSCR
$3,938
Rent
-$1,546
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,897
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$5,484
Mortgage P&I
85%
$3,347
Property Taxes
14%
$552
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433