Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.62% first-year return on $162k initial cash invested.
-4.62%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$5,598
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,598 income − $6,223 expenses = $625 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,880
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,598
Total Expenses
$6,223
Mortgage P&I
61%
$3,416
Property Taxes
12%
$662
Home Insurance
4%
$241
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616