Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.49% first-year return on $162k initial cash invested.
-4.49%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$5,448
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,448 income − $6,055 expenses = $607 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,867
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,448
Total Expenses
$6,055
Mortgage P&I
63%
$3,450
Property Taxes
9%
$503
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599