Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.99% first-year return on $162k initial cash invested.
-3.99%
Cash On Cash
5.72%
Cap Rate
0.92
DSCR
$5,944
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,944 income − $6,483 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,865
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,944
Total Expenses
$6,483
Mortgage P&I
60%
$3,573
Property Taxes
11%
$672
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654