Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.83% first-year return on $163k initial cash invested.
-4.83%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$5,242
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,242 income − $5,897 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,887
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,242
Total Expenses
$5,897
Mortgage P&I
65%
$3,401
Property Taxes
9%
$459
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577