Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.81% first-year return on $163k initial cash invested.
-2.81%
Cash On Cash
5.6%
Cap Rate
0.96
DSCR
$6,327
Rent
-$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,907
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,327
Total Expenses
$6,709
Mortgage P&I
53%
$3,354
Property Taxes
15%
$942
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696