Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $164k initial cash invested.
-8.17%
Cash On Cash
5%
Cap Rate
0.77
DSCR
$5,700
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,700 income − $6,815 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,944
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,700
Total Expenses
$6,815
Mortgage P&I
66%
$3,780
Property Taxes
11%
$652
Home Insurance
4%
$245
HOA
4%
$200
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627