Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $169k initial cash invested.
-5.99%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$5,049
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,049 income − $5,892 expenses = $843 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,049
Total Expenses
$5,892
Mortgage P&I
71%
$3,601
Property Taxes
6%
$317
Home Insurance
5%
$258
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555