Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.11% first-year return on $166k initial cash invested.
-5.11%
Cash On Cash
5.32%
Cap Rate
0.86
DSCR
$5,230
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,230 income − $5,938 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,065
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,230
Total Expenses
$5,938
Mortgage P&I
69%
$3,632
Property Taxes
5%
$274
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575