Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.37% first-year return on $166k initial cash invested.
-5.37%
Cash On Cash
4.93%
Cap Rate
0.85
DSCR
$5,290
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,290 income − $6,033 expenses = $743 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,055
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,290
Total Expenses
$6,033
Mortgage P&I
65%
$3,429
Property Taxes
6%
$304
Home Insurance
5%
$250
HOA
5%
$250
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582