Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.95% first-year return on $162k initial cash invested.
-12.95%
Cash On Cash
3.81%
Cap Rate
0.58
DSCR
$4,304
Rent
-$1,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,304 income − $6,048 expenses = $1,744 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,304
Total Expenses
$6,048
Mortgage P&I
87%
$3,745
Property Taxes
12%
$515
Home Insurance
6%
$243
HOA
2%
$83
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473