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
4.09%
Cap Rate
0.7
DSCR
$4,300
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,300 income − $5,478 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,841
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,300
Total Expenses
$5,478
Mortgage P&I
78%
$3,338
Property Taxes
7%
$307
Home Insurance
6%
$243
HOA
3%
$128
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473