Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.11% first-year return on $169k initial cash invested.
-2.11%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$6,858
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,858 income − $7,155 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,194
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,858
Total Expenses
$7,155
Mortgage P&I
52%
$3,587
Property Taxes
14%
$982
Home Insurance
4%
$255
HOA
0%
$0
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754