Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.37% first-year return on $163k initial cash invested.
-3.37%
Cash On Cash
5.95%
Cap Rate
0.95
DSCR
$7,005
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,005 income − $7,463 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,909
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,005
Total Expenses
$7,463
Mortgage P&I
51%
$3,601
Property Taxes
17%
$1,209
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771