Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.1% first-year return on $168k initial cash invested.
-2.1%
Cash On Cash
6.01%
Cap Rate
0.99
DSCR
$6,302
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,302 income − $6,595 expenses = $293 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,134
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,302
Total Expenses
$6,595
Mortgage P&I
57%
$3,612
Property Taxes
4%
$274
Home Insurance
9%
$567
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693