Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $166k initial cash invested.
-7.11%
Cash On Cash
4.45%
Cap Rate
0.77
DSCR
$4,772
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,027
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,772
Total Expenses
$5,753
Mortgage P&I
71%
$3,396
Property Taxes
7%
$355
Home Insurance
5%
$254
HOA
3%
$125
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525