Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.97% first-year return on $162k initial cash invested.
-2.97%
Cash On Cash
5.5%
Cap Rate
0.95
DSCR
$6,314
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,874
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,314
Total Expenses
$6,716
Mortgage P&I
52%
$3,301
Property Taxes
10%
$624
Home Insurance
4%
$245
HOA
6%
$398
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$189
Maintenance
4%
$253
Other
11%
$695