Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.57% first-year return on $164k initial cash invested.
-4.57%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$5,288
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,288 income − $5,912 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,953
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,288
Total Expenses
$5,912
Mortgage P&I
66%
$3,483
Property Taxes
7%
$384
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582