Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.34% first-year return on $162k initial cash invested.
-4.34%
Cash On Cash
5.66%
Cap Rate
0.9
DSCR
$5,343
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,343 income − $5,928 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,839
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,343
Total Expenses
$5,928
Mortgage P&I
67%
$3,597
Property Taxes
5%
$269
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588