Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.68% first-year return on $164k initial cash invested.
-5.68%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$4,952
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,952 income − $5,730 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,963
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,952
Total Expenses
$5,730
Mortgage P&I
71%
$3,502
Property Taxes
5%
$264
Home Insurance
5%
$255
HOA
1%
$25
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545