Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.45% first-year return on $161k initial cash invested.
-8.45%
Cash On Cash
4.88%
Cap Rate
0.75
DSCR
$5,636
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,636 income − $6,773 expenses = $1,137 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,832
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,636
Total Expenses
$6,773
Mortgage P&I
66%
$3,693
Property Taxes
17%
$937
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620