Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.98% first-year return on $169k initial cash invested.
-4.98%
Cash On Cash
5.01%
Cap Rate
0.86
DSCR
$5,696
Rent
-$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,192
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,696
Total Expenses
$6,397
Mortgage P&I
61%
$3,477
Property Taxes
6%
$363
Home Insurance
4%
$254
HOA
6%
$365
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627