Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.68% first-year return on $164k initial cash invested.
-3.68%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$5,505
Rent
-$503
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,505
Total Expenses
$6,008
Mortgage P&I
63%
$3,468
Property Taxes
8%
$423
Home Insurance
4%
$243
HOA
0%
$2
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606
Projection Charts
Investment Value YoY