Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.26% first-year return on $163k initial cash invested.
-4.26%
Cash On Cash
5.32%
Cap Rate
0.9
DSCR
$5,553
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,553 income − $6,133 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,919
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,553
Total Expenses
$6,133
Mortgage P&I
62%
$3,426
Property Taxes
11%
$609
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611