Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.48% first-year return on $167k initial cash invested.
-3.48%
Cash On Cash
5.69%
Cap Rate
0.94
DSCR
$6,284
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,284 income − $6,768 expenses = $484 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,083
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,284
Total Expenses
$6,768
Mortgage P&I
57%
$3,590
Property Taxes
13%
$794
Home Insurance
4%
$248
HOA
0%
$0
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691