Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.49% first-year return on $163k initial cash invested.
-6.49%
Cash On Cash
5.14%
Cap Rate
0.82
DSCR
$5,493
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,493 income − $6,372 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,884
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,493
Total Expenses
$6,372
Mortgage P&I
66%
$3,610
Property Taxes
12%
$658
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604