Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.81% first-year return on $163k initial cash invested.
-7.81%
Cash On Cash
4.36%
Cap Rate
0.75
DSCR
$5,739
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,888
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,739
Total Expenses
$6,797
Mortgage P&I
58%
$3,333
Property Taxes
12%
$667
Home Insurance
4%
$245
HOA
10%
$600
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631