Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $169k initial cash invested.
-7.02%
Cash On Cash
4.6%
Cap Rate
0.78
DSCR
$5,192
Rent
-$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,189
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,192
Total Expenses
$6,181
Mortgage P&I
68%
$3,534
Property Taxes
11%
$557
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571