Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.97% first-year return on $167k initial cash invested.
-0.97%
Cash On Cash
6.32%
Cap Rate
1.03
DSCR
$6,495
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,495 income − $6,630 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,082
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,495
Total Expenses
$6,630
Mortgage P&I
56%
$3,607
Property Taxes
4%
$268
Home Insurance
4%
$248
HOA
5%
$299
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714