Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.36% first-year return on $166k initial cash invested.
-3.36%
Cash On Cash
5.64%
Cap Rate
0.94
DSCR
$5,990
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,990 income − $6,454 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,045
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,990
Total Expenses
$6,454
Mortgage P&I
59%
$3,536
Property Taxes
10%
$626
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659