Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.89% first-year return on $163k initial cash invested.
-1.89%
Cash On Cash
6.32%
Cap Rate
1.01
DSCR
$6,884
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,884 income − $7,140 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,901
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,884
Total Expenses
$7,140
Mortgage P&I
53%
$3,618
Property Taxes
13%
$893
Home Insurance
4%
$254
HOA
1%
$35
Property Management
12%
$826
CapEx
4%
$275
Vacancy
3%
$207
Maintenance
4%
$275
Other
11%
$757