Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.82% first-year return on $164k initial cash invested.
-5.82%
Cash On Cash
5.19%
Cap Rate
0.84
DSCR
$5,367
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,367 income − $6,162 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,946
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,367
Total Expenses
$6,162
Mortgage P&I
67%
$3,584
Property Taxes
10%
$512
Home Insurance
4%
$241
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590