Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.84% first-year return on $163k initial cash invested.
-3.84%
Cash On Cash
5.42%
Cap Rate
0.91
DSCR
$5,334
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,920
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,334
Total Expenses
$5,856
Mortgage P&I
64%
$3,436
Property Taxes
6%
$336
Home Insurance
5%
$250
HOA
0%
$21
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587