Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.69% first-year return on $165k initial cash invested.
-3.69%
Cash On Cash
5.39%
Cap Rate
0.91
DSCR
$5,301
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,009
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,301
Total Expenses
$5,809
Mortgage P&I
65%
$3,445
Property Taxes
6%
$317
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583