Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.94% first-year return on $164k initial cash invested.
-5.94%
Cash On Cash
5.13%
Cap Rate
0.83
DSCR
$5,342
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,342 income − $6,154 expenses = $812 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%
$6,952
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,342
Total Expenses
$6,154
Mortgage P&I
67%
$3,571
Property Taxes
8%
$425
Home Insurance
5%
$261
HOA
2%
$80
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588