Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.72% first-year return on $163k initial cash invested.
-5.72%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$5,520
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,520 income − $6,297 expenses = $777 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,907
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,520
Total Expenses
$6,297
Mortgage P&I
63%
$3,471
Property Taxes
13%
$706
Home Insurance
4%
$243
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607