Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6% first-year return on $163k initial cash invested.
-6%
Cash On Cash
5.12%
Cap Rate
0.83
DSCR
$5,536
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,536 income − $6,353 expenses = $817 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,928
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,536
Total Expenses
$6,353
Mortgage P&I
64%
$3,551
Property Taxes
12%
$678
Home Insurance
4%
$243
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609