Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.07% first-year return on $162k initial cash invested.
-8.07%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$4,352
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,352 income − $5,442 expenses = $1,090 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,865
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,352
Total Expenses
$5,442
Mortgage P&I
79%
$3,458
Property Taxes
6%
$259
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479