Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.31% first-year return on $164k initial cash invested.
-2.31%
Cash On Cash
5.86%
Cap Rate
0.99
DSCR
$6,710
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,710 income − $7,025 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,951
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,710
Total Expenses
$7,025
Mortgage P&I
51%
$3,443
Property Taxes
16%
$1,050
Home Insurance
4%
$252
HOA
0%
$0
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738