Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.8% first-year return on $162k initial cash invested.
-2.8%
Cash On Cash
5.48%
Cap Rate
0.95
DSCR
$5,463
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,868
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,463
Total Expenses
$5,842
Mortgage P&I
60%
$3,298
Property Taxes
7%
$380
Home Insurance
4%
$243
HOA
1%
$62
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601