Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.61% first-year return on $164k initial cash invested.
-3.61%
Cash On Cash
5.74%
Cap Rate
0.93
DSCR
$5,772
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,772 income − $6,266 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,968
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,772
Total Expenses
$6,266
Mortgage P&I
62%
$3,595
Property Taxes
8%
$463
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635