Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.16% first-year return on $167k initial cash invested.
-5.16%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$6,106
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,106 income − $6,825 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,110
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,106
Total Expenses
$6,825
Mortgage P&I
59%
$3,594
Property Taxes
15%
$906
Home Insurance
4%
$249
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672