Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.01% first-year return on $168k initial cash invested.
-4.01%
Cash On Cash
5.33%
Cap Rate
0.91
DSCR
$6,015
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$142k
Closing costs
1%
$7,122
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,015
Total Expenses
$6,575
Mortgage P&I
58%
$3,485
Property Taxes
13%
$782
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662