Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.17% first-year return on $164k initial cash invested.
-4.17%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$6,189
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,189 income − $6,758 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,942
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,189
Total Expenses
$6,758
Mortgage P&I
56%
$3,453
Property Taxes
15%
$954
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681