Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $167k initial cash invested.
-5.58%
Cash On Cash
4.9%
Cap Rate
0.84
DSCR
$5,355
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,355 income − $6,132 expenses = $777 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,104
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,355
Total Expenses
$6,132
Mortgage P&I
65%
$3,466
Property Taxes
11%
$597
Home Insurance
5%
$248
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589