Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.74% first-year return on $162k initial cash invested.
-8.74%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$5,906
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,906 income − $7,084 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,843
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,906
Total Expenses
$7,084
Mortgage P&I
58%
$3,438
Property Taxes
17%
$1,002
Home Insurance
4%
$245
HOA
7%
$391
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650