Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.39% first-year return on $162k initial cash invested.
-2.39%
Cash On Cash
5.58%
Cap Rate
0.97
DSCR
$5,637
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,870
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,637
Total Expenses
$5,960
Mortgage P&I
58%
$3,294
Property Taxes
9%
$485
Home Insurance
4%
$245
HOA
0%
$21
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620