Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.84% first-year return on $168k initial cash invested.
-5.84%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$5,730
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,730 income − $6,548 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,143
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,730
Total Expenses
$6,548
Mortgage P&I
61%
$3,516
Property Taxes
11%
$644
Home Insurance
4%
$252
HOA
3%
$188
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630