Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.71% first-year return on $163k initial cash invested.
-6.71%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$5,188
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,188 income − $6,101 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,915
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,188
Total Expenses
$6,101
Mortgage P&I
67%
$3,473
Property Taxes
12%
$622
Home Insurance
5%
$240
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571