Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.47% first-year return on $164k initial cash invested.
-5.47%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$5,322
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,322 income − $6,071 expenses = $749 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,972
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,322
Total Expenses
$6,071
Mortgage P&I
65%
$3,441
Property Taxes
9%
$475
Home Insurance
6%
$345
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585