Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.62% first-year return on $162k initial cash invested.
-5.62%
Cash On Cash
5.15%
Cap Rate
0.85
DSCR
$6,400
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,840
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,400
Total Expenses
$7,157
Mortgage P&I
54%
$3,437
Property Taxes
19%
$1,232
Home Insurance
4%
$245
HOA
1%
$67
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704