Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.93% first-year return on $162k initial cash invested.
-2.93%
Cash On Cash
5.66%
Cap Rate
0.95
DSCR
$5,234
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,234 income − $5,630 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,877
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,234
Total Expenses
$5,630
Mortgage P&I
66%
$3,432
Property Taxes
3%
$163
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576