Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.38% first-year return on $162k initial cash invested.
-7.38%
Cash On Cash
4.81%
Cap Rate
0.78
DSCR
$5,184
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,184 income − $6,183 expenses = $999 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,873
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,184
Total Expenses
$6,183
Mortgage P&I
68%
$3,545
Property Taxes
12%
$629
Home Insurance
5%
$247
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570