Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.04% first-year return on $163k initial cash invested.
-6.04%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$5,440
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,440 income − $6,261 expenses = $821 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,915
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,440
Total Expenses
$6,261
Mortgage P&I
64%
$3,470
Property Taxes
13%
$699
Home Insurance
4%
$242
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598