Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $168k initial cash invested.
-6.33%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$5,076
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,076 income − $5,961 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,130
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,076
Total Expenses
$5,961
Mortgage P&I
69%
$3,524
Property Taxes
7%
$350
Home Insurance
5%
$252
HOA
2%
$110
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558