Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.91% first-year return on $168k initial cash invested.
-4.91%
Cash On Cash
5.31%
Cap Rate
0.87
DSCR
$5,546
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,546 income − $6,233 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,144
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,546
Total Expenses
$6,233
Mortgage P&I
65%
$3,624
Property Taxes
9%
$478
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610