Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.16% first-year return on $161k initial cash invested.
-7.16%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$4,546
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,809
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,546
Total Expenses
$5,507
Mortgage P&I
72%
$3,291
Property Taxes
10%
$433
Home Insurance
5%
$237
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500