Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.84% first-year return on $166k initial cash invested.
-2.84%
Cash On Cash
5.56%
Cap Rate
0.95
DSCR
$5,397
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,028
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,397
Total Expenses
$5,789
Mortgage P&I
64%
$3,432
Property Taxes
5%
$276
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594