Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.92% first-year return on $164k initial cash invested.
-5.92%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$5,172
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,172 income − $5,979 expenses = $807 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,939
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,172
Total Expenses
$5,979
Mortgage P&I
67%
$3,482
Property Taxes
10%
$493
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569