Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $168k initial cash invested.
-6.93%
Cash On Cash
4.43%
Cap Rate
0.77
DSCR
$5,068
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,129
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,068
Total Expenses
$6,036
Mortgage P&I
67%
$3,397
Property Taxes
11%
$578
Home Insurance
5%
$252
HOA
2%
$86
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557