Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $160k initial cash invested.
-6.93%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$4,694
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,783
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,694
Total Expenses
$5,620
Mortgage P&I
71%
$3,322
Property Taxes
10%
$462
Home Insurance
5%
$240
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516