Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.98% first-year return on $164k initial cash invested.
-2.98%
Cash On Cash
5.6%
Cap Rate
0.96
DSCR
$6,340
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,957
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,340
Total Expenses
$6,747
Mortgage P&I
54%
$3,402
Property Taxes
10%
$619
Home Insurance
4%
$244
HOA
5%
$326
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$697