Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.77% first-year return on $162k initial cash invested.
-3.77%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$5,820
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,820 income − $6,329 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,852
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,820
Total Expenses
$6,329
Mortgage P&I
59%
$3,415
Property Taxes
12%
$690
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640