Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.03% first-year return on $166k initial cash invested.
-4.03%
Cash On Cash
5.18%
Cap Rate
0.9
DSCR
$5,517
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,069
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,517
Total Expenses
$6,076
Mortgage P&I
61%
$3,389
Property Taxes
10%
$560
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607