Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.39% first-year return on $169k initial cash invested.
-5.39%
Cash On Cash
4.99%
Cap Rate
0.85
DSCR
$5,337
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,337 income − $6,095 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,179
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,337
Total Expenses
$6,095
Mortgage P&I
66%
$3,532
Property Taxes
9%
$496
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587