Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $164k initial cash invested.
-4.33%
Cash On Cash
6.16%
Cap Rate
0.92
DSCR
$6,586
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,586 income − $7,179 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,971
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,586
Total Expenses
$7,179
Mortgage P&I
59%
$3,906
Property Taxes
12%
$788
Home Insurance
4%
$247
HOA
0%
$0
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$198
Maintenance
4%
$263
Other
11%
$724