Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.88% first-year return on $162k initial cash invested.
-6.88%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$5,139
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,139 income − $6,069 expenses = $930 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,868
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,139
Total Expenses
$6,069
Mortgage P&I
67%
$3,428
Property Taxes
13%
$651
Home Insurance
5%
$242
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565