Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.1% first-year return on $164k initial cash invested.
-3.1%
Cash On Cash
5.35%
Cap Rate
0.93
DSCR
$5,038
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,038
Total Expenses
$5,462
Mortgage P&I
66%
$3,319
Property Taxes
4%
$186
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554