Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.69% first-year return on $165k initial cash invested.
-4.69%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$5,680
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,680 income − $6,323 expenses = $643 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,984
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,680
Total Expenses
$6,323
Mortgage P&I
62%
$3,497
Property Taxes
11%
$650
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625