Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.47% first-year return on $163k initial cash invested.
-3.47%
Cash On Cash
5.98%
Cap Rate
0.93
DSCR
$5,673
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,673 income − $6,145 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,910
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,673
Total Expenses
$6,145
Mortgage P&I
65%
$3,688
Property Taxes
5%
$283
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624