Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.22% first-year return on $163k initial cash invested.
-5.22%
Cash On Cash
5.73%
Cap Rate
0.88
DSCR
$6,278
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,278 income − $6,986 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,895
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,278
Total Expenses
$6,986
Mortgage P&I
60%
$3,750
Property Taxes
14%
$861
Home Insurance
4%
$241
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691