Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.07% first-year return on $166k initial cash invested.
-0.07%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$6,344
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,344 income − $6,354 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,032
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,344
Total Expenses
$6,354
Mortgage P&I
56%
$3,532
Property Taxes
6%
$404
Home Insurance
4%
$261
HOA
0%
$0
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698