Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.86% first-year return on $162k initial cash invested.
-18.86%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$2,235
Rent
-$2,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,860
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,235
Total Expenses
$4,782
Mortgage P&I
150%
$3,361
Property Taxes
19%
$422
Home Insurance
11%
$240
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246