Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.89% first-year return on $164k initial cash invested.
-4.89%
Cash On Cash
5.01%
Cap Rate
0.86
DSCR
$5,253
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,953
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,253
Total Expenses
$5,921
Mortgage P&I
64%
$3,363
Property Taxes
10%
$527
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578