Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.55% first-year return on $167k initial cash invested.
-0.55%
Cash On Cash
6.26%
Cap Rate
1.05
DSCR
$6,380
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,380 income − $6,456 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,079
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,380
Total Expenses
$6,456
Mortgage P&I
55%
$3,511
Property Taxes
5%
$317
Home Insurance
4%
$228
HOA
4%
$231
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702