Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.63% first-year return on $168k initial cash invested.
-5.63%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$5,403
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,403 income − $6,190 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,137
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,403
Total Expenses
$6,190
Mortgage P&I
65%
$3,524
Property Taxes
11%
$576
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594