Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.83% first-year return on $162k initial cash invested.
-5.83%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$6,051
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,051 income − $6,838 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,855
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,051
Total Expenses
$6,838
Mortgage P&I
56%
$3,398
Property Taxes
16%
$987
Home Insurance
4%
$252
HOA
2%
$143
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666