Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.12% first-year return on $166k initial cash invested.
-1.12%
Cash On Cash
6.09%
Cap Rate
1.04
DSCR
$7,184
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,184 income − $7,339 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,184
Total Expenses
$7,339
Mortgage P&I
48%
$3,448
Property Taxes
14%
$1,019
Home Insurance
3%
$247
HOA
3%
$183
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$216
Maintenance
4%
$287
Other
11%
$790