Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.15% first-year return on $167k initial cash invested.
-3.15%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$6,756
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,114
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,756
Total Expenses
$7,196
Mortgage P&I
52%
$3,532
Property Taxes
16%
$1,108
Home Insurance
4%
$259
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743