Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.51% first-year return on $164k initial cash invested.
-2.51%
Cash On Cash
5.87%
Cap Rate
0.97
DSCR
$5,514
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,514 income − $5,857 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,947
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,514
Total Expenses
$5,857
Mortgage P&I
64%
$3,518
Property Taxes
4%
$225
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607