Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.19% first-year return on $162k initial cash invested.
-3.19%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$6,192
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,192 income − $6,623 expenses = $431 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%
$6,867
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,192
Total Expenses
$6,623
Mortgage P&I
55%
$3,432
Property Taxes
11%
$670
Home Insurance
4%
$240
HOA
3%
$175
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681