Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.88% first-year return on $169k initial cash invested.
-3.88%
Cash On Cash
5.21%
Cap Rate
0.91
DSCR
$5,522
Rent
-$547
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,192
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,522
Total Expenses
$6,069
Mortgage P&I
62%
$3,448
Property Taxes
9%
$484
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607