Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.95% first-year return on $166k initial cash invested.
-2.95%
Cash On Cash
5.65%
Cap Rate
0.96
DSCR
$6,984
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,054
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,984
Total Expenses
$7,393
Mortgage P&I
49%
$3,452
Property Taxes
10%
$713
Home Insurance
4%
$254
HOA
9%
$600
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$210
Maintenance
4%
$279
Other
11%
$768