Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $166k initial cash invested.
-5.26%
Cash On Cash
4.96%
Cap Rate
0.86
DSCR
$6,112
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,037
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,112
Total Expenses
$6,838
Mortgage P&I
55%
$3,389
Property Taxes
19%
$1,154
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672