Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.43% first-year return on $165k initial cash invested.
-3.43%
Cash On Cash
5.56%
Cap Rate
0.94
DSCR
$6,166
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,166 income − $6,636 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,981
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,166
Total Expenses
$6,636
Mortgage P&I
56%
$3,457
Property Taxes
5%
$331
Home Insurance
4%
$254
HOA
8%
$497
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678