Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.16% first-year return on $164k initial cash invested.
-5.16%
Cash On Cash
4.9%
Cap Rate
0.85
DSCR
$5,212
Rent
-$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,932
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$5,915
Mortgage P&I
64%
$3,323
Property Taxes
11%
$577
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573