Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $162k initial cash invested.
-7.02%
Cash On Cash
5.29%
Cap Rate
0.81
DSCR
$5,733
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,733 income − $6,681 expenses = $948 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,856
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,733
Total Expenses
$6,681
Mortgage P&I
65%
$3,741
Property Taxes
12%
$707
Home Insurance
5%
$284
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631