Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $163k initial cash invested.
-4.33%
Cash On Cash
5.7%
Cap Rate
0.9
DSCR
$6,010
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,010 income − $6,597 expenses = $587 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,893
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,010
Total Expenses
$6,597
Mortgage P&I
60%
$3,622
Property Taxes
11%
$688
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661