Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.47% first-year return on $165k initial cash invested.
-5.47%
Cash On Cash
4.81%
Cap Rate
0.84
DSCR
$5,080
Rent
-$753
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,015
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,080
Total Expenses
$5,833
Mortgage P&I
66%
$3,363
Property Taxes
10%
$498
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559