Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.08% first-year return on $164k initial cash invested.
-6.08%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$5,280
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $6,108 expenses = $828 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,930
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,280
Total Expenses
$6,108
Mortgage P&I
65%
$3,453
Property Taxes
12%
$619
Home Insurance
5%
$241
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581