Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.9% first-year return on $168k initial cash invested.
-5.9%
Cash On Cash
5.39%
Cap Rate
0.84
DSCR
$5,748
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,748 income − $6,574 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,141
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,748
Total Expenses
$6,574
Mortgage P&I
66%
$3,806
Property Taxes
9%
$535
Home Insurance
4%
$254
HOA
0%
$25
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632