Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.7% first-year return on $164k initial cash invested.
-6.7%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$5,235
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,235 income − $6,151 expenses = $916 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,955
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,235
Total Expenses
$6,151
Mortgage P&I
67%
$3,495
Property Taxes
12%
$632
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576