Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.93% first-year return on $168k initial cash invested.
-5.93%
Cash On Cash
4.81%
Cap Rate
0.82
DSCR
$5,326
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,326 income − $6,156 expenses = $830 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,142
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,326
Total Expenses
$6,156
Mortgage P&I
65%
$3,480
Property Taxes
11%
$610
Home Insurance
5%
$255
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586