Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.01% first-year return on $168k initial cash invested.
-3.01%
Cash On Cash
5.62%
Cap Rate
0.96
DSCR
$6,682
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,158
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,682
Total Expenses
$7,104
Mortgage P&I
53%
$3,508
Property Taxes
12%
$791
Home Insurance
4%
$254
HOA
4%
$280
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735