Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.25% first-year return on $167k initial cash invested.
-4.25%
Cash On Cash
5.6%
Cap Rate
0.9
DSCR
$5,932
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,932 income − $6,525 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,116
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,932
Total Expenses
$6,525
Mortgage P&I
62%
$3,676
Property Taxes
9%
$545
Home Insurance
5%
$287
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653