Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.35% first-year return on $164k initial cash invested.
-6.35%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$5,446
Rent
-$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,446 income − $6,312 expenses = $866 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,941
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,446
Total Expenses
$6,312
Mortgage P&I
64%
$3,506
Property Taxes
13%
$709
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599