Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.6% first-year return on $166k initial cash invested.
-3.6%
Cash On Cash
5.83%
Cap Rate
0.93
DSCR
$6,408
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,408 income − $6,905 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,037
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,408
Total Expenses
$6,905
Mortgage P&I
57%
$3,658
Property Taxes
12%
$775
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705