Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.77% first-year return on $163k initial cash invested.
-3.77%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$5,692
Rent
-$512
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,908
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,692
Total Expenses
$6,204
Mortgage P&I
60%
$3,435
Property Taxes
10%
$591
Home Insurance
4%
$242
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626