Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.94% first-year return on $163k initial cash invested.
-5.94%
Cash On Cash
4.75%
Cap Rate
0.82
DSCR
$4,942
Rent
-$806
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%
$6,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,942
Total Expenses
$5,748
Mortgage P&I
68%
$3,341
Property Taxes
9%
$462
Home Insurance
5%
$242
HOA
0%
$22
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544