Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.16% first-year return on $163k initial cash invested.
-8.16%
Cash On Cash
4.62%
Cap Rate
0.75
DSCR
$5,367
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,912
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,367
Total Expenses
$6,476
Mortgage P&I
66%
$3,556
Property Taxes
16%
$867
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590