Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.22% first-year return on $162k initial cash invested.
-9.22%
Cash On Cash
3.92%
Cap Rate
0.68
DSCR
$4,203
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $5,449 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,868
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,203
Total Expenses
$5,449
Mortgage P&I
79%
$3,321
Property Taxes
9%
$359
Home Insurance
8%
$341
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462