Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.08% first-year return on $162k initial cash invested.
-8.08%
Cash On Cash
4.27%
Cap Rate
0.73
DSCR
$4,820
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,876
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,820
Total Expenses
$5,914
Mortgage P&I
70%
$3,350
Property Taxes
14%
$682
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530