Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.2% first-year return on $161k initial cash invested.
-3.2%
Cash On Cash
5.86%
Cap Rate
0.95
DSCR
$6,358
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,358 income − $6,788 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,833
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,358
Total Expenses
$6,788
Mortgage P&I
55%
$3,512
Property Taxes
10%
$640
Home Insurance
4%
$245
HOA
4%
$230
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699