Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.55% first-year return on $162k initial cash invested.
-4.55%
Cash On Cash
5.14%
Cap Rate
0.88
DSCR
$5,354
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,845
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,354
Total Expenses
$5,967
Mortgage P&I
62%
$3,329
Property Taxes
10%
$559
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589