Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.17% first-year return on $166k initial cash invested.
-1.17%
Cash On Cash
6.2%
Cap Rate
1.03
DSCR
$6,798
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,041
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,798
Total Expenses
$6,960
Mortgage P&I
52%
$3,529
Property Taxes
13%
$863
Home Insurance
4%
$256
HOA
0%
$0
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748