Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.28% first-year return on $169k initial cash invested.
-5.28%
Cash On Cash
5.03%
Cap Rate
0.85
DSCR
$5,355
Rent
-$743
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,187
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,355
Total Expenses
$6,098
Mortgage P&I
66%
$3,542
Property Taxes
9%
$487
Home Insurance
5%
$248
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589