Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.11% first-year return on $161k initial cash invested.
-0.11%
Cash On Cash
6.04%
Cap Rate
1.07
DSCR
$5,919
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,822
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,919
Total Expenses
$5,934
Mortgage P&I
54%
$3,209
Property Taxes
8%
$476
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651