Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.47% first-year return on $163k initial cash invested.
-3.47%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$5,796
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,796 income − $6,267 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,892
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,796
Total Expenses
$6,267
Mortgage P&I
59%
$3,444
Property Taxes
9%
$513
Home Insurance
4%
$254
HOA
1%
$84
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638