Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.18% first-year return on $162k initial cash invested.
-7.18%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$5,806
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,806 income − $6,774 expenses = $968 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,846
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,806
Total Expenses
$6,774
Mortgage P&I
60%
$3,469
Property Taxes
16%
$932
Home Insurance
4%
$243
HOA
3%
$156
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639