Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.2% first-year return on $163k initial cash invested.
-5.2%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$5,214
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,214 income − $5,922 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,922
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,214
Total Expenses
$5,922
Mortgage P&I
66%
$3,446
Property Taxes
3%
$169
Home Insurance
5%
$285
HOA
5%
$248
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$156
Maintenance
4%
$209
Other
11%
$574