Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.07% first-year return on $162k initial cash invested.
-4.07%
Cash On Cash
5.61%
Cap Rate
0.91
DSCR
$5,781
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,781 income − $6,330 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,847
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,781
Total Expenses
$6,330
Mortgage P&I
61%
$3,518
Property Taxes
10%
$605
Home Insurance
4%
$242
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636