Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.1% first-year return on $167k initial cash invested.
-1.1%
Cash On Cash
6.11%
Cap Rate
1.03
DSCR
$6,162
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,162 income − $6,316 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,162
Total Expenses
$6,316
Mortgage P&I
57%
$3,528
Property Taxes
7%
$432
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$678