Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $166k initial cash invested.
-5.96%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$5,037
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,037 income − $5,863 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,056
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,037
Total Expenses
$5,863
Mortgage P&I
70%
$3,516
Property Taxes
8%
$388
Home Insurance
5%
$248
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554