Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.79% first-year return on $163k initial cash invested.
-1.79%
Cash On Cash
6.1%
Cap Rate
1
DSCR
$6,486
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,486 income − $6,729 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,897
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,486
Total Expenses
$6,729
Mortgage P&I
54%
$3,491
Property Taxes
9%
$583
Home Insurance
4%
$252
HOA
3%
$199
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$195
Maintenance
4%
$259
Other
11%
$713