Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.48% first-year return on $161k initial cash invested.
-0.48%
Cash On Cash
6.09%
Cap Rate
1.05
DSCR
$5,960
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,809
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,960
Total Expenses
$6,024
Mortgage P&I
55%
$3,283
Property Taxes
8%
$491
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$656