Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.78% first-year return on $164k initial cash invested.
-3.78%
Cash On Cash
5.54%
Cap Rate
0.92
DSCR
$5,874
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,874 income − $6,389 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,935
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,874
Total Expenses
$6,389
Mortgage P&I
59%
$3,483
Property Taxes
11%
$655
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646