Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.83% first-year return on $168k initial cash invested.
-2.83%
Cash On Cash
5.48%
Cap Rate
0.94
DSCR
$5,043
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,043 income − $5,440 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,149
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,043
Total Expenses
$5,440
Mortgage P&I
69%
$3,462
Property Taxes
0%
$13
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555