Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.09% first-year return on $167k initial cash invested.
-0.09%
Cash On Cash
6.58%
Cap Rate
1.08
DSCR
$7,280
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,280 income − $7,293 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,093
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,280
Total Expenses
$7,293
Mortgage P&I
50%
$3,611
Property Taxes
13%
$964
Home Insurance
3%
$243
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$801