Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.04% first-year return on $166k initial cash invested.
-2.04%
Cash On Cash
5.92%
Cap Rate
0.98
DSCR
$5,688
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,688 income − $5,969 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,025
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,688
Total Expenses
$5,969
Mortgage P&I
62%
$3,520
Property Taxes
5%
$294
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626