Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $167k initial cash invested.
-6.67%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$5,223
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,223 income − $6,154 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,119
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,223
Total Expenses
$6,154
Mortgage P&I
67%
$3,497
Property Taxes
12%
$626
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575