Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.36% first-year return on $163k initial cash invested.
-4.36%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$5,134
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,134 income − $5,727 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,911
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,134
Total Expenses
$5,727
Mortgage P&I
67%
$3,454
Property Taxes
6%
$283
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565