Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $168k initial cash invested.
-6.91%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$5,778
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,138
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,778
Total Expenses
$6,745
Mortgage P&I
61%
$3,551
Property Taxes
17%
$959
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636