Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $161k initial cash invested.
-7.11%
Cash On Cash
5.32%
Cap Rate
0.8
DSCR
$4,732
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $5,688 expenses = $956 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,827
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$5,688
Mortgage P&I
80%
$3,791
Property Taxes
4%
$208
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521