Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.7% first-year return on $167k initial cash invested.
-4.7%
Cash On Cash
5.45%
Cap Rate
0.89
DSCR
$6,076
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,108
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,076
Total Expenses
$6,731
Mortgage P&I
60%
$3,641
Property Taxes
13%
$787
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668