Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.16% first-year return on $165k initial cash invested.
-6.16%
Cash On Cash
4.84%
Cap Rate
0.82
DSCR
$5,600
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,023
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,600
Total Expenses
$6,450
Mortgage P&I
62%
$3,456
Property Taxes
15%
$846
Home Insurance
4%
$244
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616