Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.5% first-year return on $167k initial cash invested.
-1.5%
Cash On Cash
5.88%
Cap Rate
1
DSCR
$5,194
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,194
Total Expenses
$5,402
Mortgage P&I
64%
$3,327
Property Taxes
1%
$71
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571