Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.71% first-year return on $162k initial cash invested.
-5.71%
Cash On Cash
4.71%
Cap Rate
0.82
DSCR
$4,928
Rent
-$772
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,874
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$5,700
Mortgage P&I
66%
$3,275
Property Taxes
10%
$507
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542