Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.48% first-year return on $165k initial cash invested.
-0.48%
Cash On Cash
6.07%
Cap Rate
1.05
DSCR
$6,060
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,983
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,060
Total Expenses
$6,126
Mortgage P&I
55%
$3,358
Property Taxes
8%
$464
Home Insurance
4%
$244
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$667