Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $168k initial cash invested.
-1.73%
Cash On Cash
5.85%
Cap Rate
1
DSCR
$6,429
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,148
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,429
Total Expenses
$6,672
Mortgage P&I
54%
$3,471
Property Taxes
12%
$762
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707