Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.87% first-year return on $164k initial cash invested.
-4.87%
Cash On Cash
5.43%
Cap Rate
0.88
DSCR
$5,632
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,632 income − $6,297 expenses = $665 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,941
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,632
Total Expenses
$6,297
Mortgage P&I
64%
$3,581
Property Taxes
10%
$556
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620