Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $165k initial cash invested.
-2.14%
Cash On Cash
5.86%
Cap Rate
0.98
DSCR
$5,943
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,943 income − $6,236 expenses = $293 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,981
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,943
Total Expenses
$6,236
Mortgage P&I
58%
$3,463
Property Taxes
8%
$500
Home Insurance
4%
$252
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654