Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.81% first-year return on $165k initial cash invested.
-0.81%
Cash On Cash
6.09%
Cap Rate
1.04
DSCR
$5,894
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,894 income − $6,006 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,018
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,894
Total Expenses
$6,006
Mortgage P&I
58%
$3,436
Property Taxes
5%
$310
Home Insurance
4%
$256
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648