Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.26% first-year return on $164k initial cash invested.
-2.26%
Cash On Cash
5.92%
Cap Rate
0.97
DSCR
$5,350
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,350 income − $5,659 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,940
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,350
Total Expenses
$5,659
Mortgage P&I
66%
$3,518
Property Taxes
2%
$80
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588