Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.68% first-year return on $162k initial cash invested.
-2.68%
Cash On Cash
5.69%
Cap Rate
0.96
DSCR
$5,976
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,976 income − $6,338 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,867
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,976
Total Expenses
$6,338
Mortgage P&I
57%
$3,379
Property Taxes
11%
$683
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657