Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $162k initial cash invested.
-3.98%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$6,177
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,177 income − $6,713 expenses = $536 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,843
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,177
Total Expenses
$6,713
Mortgage P&I
56%
$3,438
Property Taxes
16%
$966
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679