Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.09% first-year return on $162k initial cash invested.
-13.09%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$2,966
Rent
-$1,763
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,838
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$4,729
Mortgage P&I
112%
$3,307
Property Taxes
4%
$126
Home Insurance
9%
$252
HOA
1%
$35
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326