Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.63% first-year return on $168k initial cash invested.
-0.63%
Cash On Cash
6.59%
Cap Rate
1.05
DSCR
$6,998
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,998 income − $7,086 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,134
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,998
Total Expenses
$7,086
Mortgage P&I
53%
$3,728
Property Taxes
10%
$683
Home Insurance
4%
$262
HOA
0%
$33
Property Management
12%
$840
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$770