This property looks like a bad Mid-Term investment with a projected -6.59% first-year return on $164k initial cash invested.
-6.59%
Cash On Cash
5.02%
Cap Rate
0.82
DSCR
$6,117
Rent
-$902
Cashflow
Cash Flow
$6,117 income − $7,019 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,967
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,117
Total Expenses
$7,019
Mortgage P&I
58%
$3,573
Property Taxes
18%
$1,122
Home Insurance
4%
$243
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673