Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.44% first-year return on $163k initial cash invested.
-7.44%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$5,199
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,199
Total Expenses
$6,209
Mortgage P&I
67%
$3,475
Property Taxes
14%
$721
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572