Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.03% first-year return on $165k initial cash invested.
-7.03%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$5,092
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,022
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,092
Total Expenses
$6,062
Mortgage P&I
69%
$3,513
Property Taxes
11%
$579
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560