Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.58% first-year return on $162k initial cash invested.
-4.58%
Cash On Cash
5.9%
Cap Rate
0.9
DSCR
$6,472
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,472 income − $7,091 expenses = $619 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,864
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,472
Total Expenses
$7,091
Mortgage P&I
58%
$3,733
Property Taxes
9%
$612
Home Insurance
4%
$245
HOA
5%
$300
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712