Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.22% first-year return on $162k initial cash invested.
-4.22%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$4,750
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,750 income − $5,321 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,869
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,750
Total Expenses
$5,321
Mortgage P&I
72%
$3,419
Property Taxes
1%
$37
Home Insurance
5%
$245
HOA
0%
$6
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522