Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.28% first-year return on $168k initial cash invested.
-4.28%
Cash On Cash
5.28%
Cap Rate
0.9
DSCR
$5,820
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,820 income − $6,419 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,148
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,820
Total Expenses
$6,419
Mortgage P&I
60%
$3,513
Property Taxes
10%
$587
Home Insurance
4%
$257
HOA
1%
$83
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640