Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.5% first-year return on $162k initial cash invested.
-5.5%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$4,840
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $5,582 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,847
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$5,582
Mortgage P&I
71%
$3,426
Property Taxes
4%
$179
Home Insurance
6%
$298
HOA
1%
$33
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532