Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $161k initial cash invested.
-7.13%
Cash On Cash
4.48%
Cap Rate
0.77
DSCR
$4,732
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,831
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$5,691
Mortgage P&I
70%
$3,320
Property Taxes
11%
$517
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521