Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.52% first-year return on $168k initial cash invested.
-3.52%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$5,578
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,578 income − $6,071 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,154
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,578
Total Expenses
$6,071
Mortgage P&I
64%
$3,561
Property Taxes
6%
$352
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614