Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.17% first-year return on $166k initial cash invested.
-2.17%
Cash On Cash
6.02%
Cap Rate
0.99
DSCR
$6,378
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,378 income − $6,678 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,049
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,378
Total Expenses
$6,678
Mortgage P&I
56%
$3,583
Property Taxes
11%
$680
Home Insurance
4%
$247
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702