Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.61% first-year return on $161k initial cash invested.
-6.61%
Cash On Cash
4.48%
Cap Rate
0.79
DSCR
$4,827
Rent
-$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,789
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$5,711
Mortgage P&I
67%
$3,228
Property Taxes
11%
$532
Home Insurance
5%
$227
HOA
2%
$83
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531