Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.66% first-year return on $161k initial cash invested.
-8.66%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$5,006
Rent
-$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,006 income − $6,170 expenses = $1,164 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,824
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,006
Total Expenses
$6,170
Mortgage P&I
69%
$3,432
Property Taxes
16%
$793
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551