Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.38% first-year return on $162k initial cash invested.
-7.38%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$4,773
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,838
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,773
Total Expenses
$5,767
Mortgage P&I
71%
$3,386
Property Taxes
11%
$513
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525