Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.03% first-year return on $162k initial cash invested.
-4.03%
Cash On Cash
5.38%
Cap Rate
0.91
DSCR
$5,518
Rent
-$544
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
6.3%
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
$5,518
Total Expenses
$6,062
Mortgage P&I
62%
$3,401
Property Taxes
10%
$546
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607