Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.93% first-year return on $165k initial cash invested.
-2.93%
Cash On Cash
5.5%
Cap Rate
0.96
DSCR
$6,340
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,981
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,340
Total Expenses
$6,742
Mortgage P&I
53%
$3,347
Property Taxes
16%
$994
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$697