Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.4% first-year return on $167k initial cash invested.
-2.4%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$5,432
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,432 income − $5,766 expenses = $334 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,432
Total Expenses
$5,766
Mortgage P&I
66%
$3,566
Property Taxes
2%
$105
Home Insurance
5%
$248
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598