Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $168k initial cash invested.
-5.61%
Cash On Cash
5.03%
Cap Rate
0.85
DSCR
$6,608
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,608 income − $7,392 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,135
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,608
Total Expenses
$7,392
Mortgage P&I
53%
$3,511
Property Taxes
21%
$1,381
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727