Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $162k initial cash invested.
-4.96%
Cash On Cash
4.9%
Cap Rate
0.86
DSCR
$5,050
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,834
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,050
Total Expenses
$5,718
Mortgage P&I
64%
$3,255
Property Taxes
10%
$509
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556