Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.52% first-year return on $166k initial cash invested.
-7.52%
Cash On Cash
4.39%
Cap Rate
0.76
DSCR
$5,092
Rent
-$1,038
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,034
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,092
Total Expenses
$6,130
Mortgage P&I
67%
$3,405
Property Taxes
15%
$748
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560