Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.6% first-year return on $163k initial cash invested.
-6.6%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$5,818
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,818 income − $6,717 expenses = $899 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,921
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,818
Total Expenses
$6,717
Mortgage P&I
59%
$3,459
Property Taxes
18%
$1,038
Home Insurance
4%
$241
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640