Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.18% first-year return on $166k initial cash invested.
-1.18%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$5,860
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,860 income − $6,023 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,048
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,860
Total Expenses
$6,023
Mortgage P&I
60%
$3,534
Property Taxes
4%
$225
Home Insurance
4%
$255
HOA
0%
$17
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$645