Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $165k initial cash invested.
-4.96%
Cash On Cash
5.17%
Cap Rate
0.87
DSCR
$5,446
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,993
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,446
Total Expenses
$6,128
Mortgage P&I
64%
$3,477
Property Taxes
10%
$554
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599