Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.01% first-year return on $168k initial cash invested.
-5.01%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$5,139
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,139 income − $5,841 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,139
Total Expenses
$5,841
Mortgage P&I
70%
$3,582
Property Taxes
5%
$254
Home Insurance
5%
$257
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565