Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.63% first-year return on $163k initial cash invested.
-5.63%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$4,857
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,857 income − $5,621 expenses = $764 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,857
Total Expenses
$5,621
Mortgage P&I
72%
$3,485
Property Taxes
4%
$204
Home Insurance
5%
$252
HOA
1%
$29
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534