Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.94% first-year return on $163k initial cash invested.
-6.94%
Cash On Cash
4.8%
Cap Rate
0.79
DSCR
$4,731
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,731 income − $5,673 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,731
Total Expenses
$5,673
Mortgage P&I
74%
$3,512
Property Taxes
6%
$266
Home Insurance
5%
$242
HOA
1%
$45
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520