Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.39% first-year return on $165k initial cash invested.
-0.39%
Cash On Cash
6.21%
Cap Rate
1.05
DSCR
$5,624
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,985
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,624
Total Expenses
$5,678
Mortgage P&I
61%
$3,444
Property Taxes
1%
$77
Home Insurance
4%
$244
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619