Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.01% first-year return on $167k initial cash invested.
-6.01%
Cash On Cash
4.77%
Cap Rate
0.82
DSCR
$5,138
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,138
Total Expenses
$5,974
Mortgage P&I
67%
$3,449
Property Taxes
10%
$521
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565