Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.79% first-year return on $162k initial cash invested.
-1.79%
Cash On Cash
5.73%
Cap Rate
1
DSCR
$5,698
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,862
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$5,940
Mortgage P&I
58%
$3,290
Property Taxes
8%
$467
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627