Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.93% first-year return on $167k initial cash invested.
-4.93%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$5,560
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,078
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,560
Total Expenses
$6,244
Mortgage P&I
64%
$3,564
Property Taxes
6%
$332
Home Insurance
4%
$248
HOA
4%
$210
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$612