Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.25% first-year return on $167k initial cash invested.
-6.25%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$5,475
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,475 income − $6,345 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,475
Total Expenses
$6,345
Mortgage P&I
65%
$3,537
Property Taxes
13%
$699
Home Insurance
5%
$248
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602