Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.56% first-year return on $165k initial cash invested.
-1.56%
Cash On Cash
6.14%
Cap Rate
1.01
DSCR
$5,972
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,972 income − $6,187 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,019
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,972
Total Expenses
$6,187
Mortgage P&I
60%
$3,565
Property Taxes
6%
$346
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657