Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $166k initial cash invested.
-6.56%
Cash On Cash
4.64%
Cap Rate
0.8
DSCR
$5,355
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,355 income − $6,264 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,059
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,355
Total Expenses
$6,264
Mortgage P&I
64%
$3,425
Property Taxes
14%
$764
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589