Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $162k initial cash invested.
-6.05%
Cash On Cash
4.65%
Cap Rate
0.81
DSCR
$4,960
Rent
-$818
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,863
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,960
Total Expenses
$5,778
Mortgage P&I
66%
$3,282
Property Taxes
11%
$535
Home Insurance
5%
$243
HOA
1%
$32
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546