Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.33% first-year return on $166k initial cash invested.
-2.33%
Cash On Cash
5.71%
Cap Rate
0.97
DSCR
$5,712
Rent
-$321
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,026
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,712
Total Expenses
$6,033
Mortgage P&I
60%
$3,438
Property Taxes
7%
$393
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628