Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.71% first-year return on $167k initial cash invested.
-5.71%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$5,552
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,552 income − $6,348 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,113
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,552
Total Expenses
$6,348
Mortgage P&I
63%
$3,509
Property Taxes
13%
$697
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611