Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.67% first-year return on $164k initial cash invested.
-4.67%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$5,610
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,610 income − $6,247 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,945
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,610
Total Expenses
$6,247
Mortgage P&I
62%
$3,480
Property Taxes
11%
$616
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617