Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.84% first-year return on $162k initial cash invested.
-5.84%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$5,162
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,162 income − $5,952 expenses = $790 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%
$6,868
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,162
Total Expenses
$5,952
Mortgage P&I
67%
$3,452
Property Taxes
9%
$443
Home Insurance
5%
$245
HOA
1%
$58
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$568