Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.95% first-year return on $163k initial cash invested.
-3.95%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$5,572
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,572 income − $6,109 expenses = $537 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,903
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,572
Total Expenses
$6,109
Mortgage P&I
62%
$3,445
Property Taxes
9%
$492
Home Insurance
4%
$245
HOA
1%
$32
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613