Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.22% first-year return on $162k initial cash invested.
-10.22%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$4,077
Rent
-$1,379
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,857
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,077
Total Expenses
$5,456
Mortgage P&I
82%
$3,324
Property Taxes
12%
$502
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448