Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.75% first-year return on $166k initial cash invested.
-5.75%
Cash On Cash
5.13%
Cap Rate
0.84
DSCR
$5,452
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,452 income − $6,246 expenses = $794 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,040
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,452
Total Expenses
$6,246
Mortgage P&I
66%
$3,586
Property Taxes
10%
$536
Home Insurance
5%
$252
HOA
0%
$18
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600