Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.72% first-year return on $167k initial cash invested.
-6.72%
Cash On Cash
4.95%
Cap Rate
0.8
DSCR
$5,498
Rent
-$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,498 income − $6,432 expenses = $934 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,087
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,498
Total Expenses
$6,432
Mortgage P&I
66%
$3,639
Property Taxes
12%
$679
Home Insurance
4%
$244
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605