Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $161k initial cash invested.
-9.15%
Cash On Cash
4.35%
Cap Rate
0.71
DSCR
$4,974
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,974 income − $6,205 expenses = $1,231 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,830
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,974
Total Expenses
$6,205
Mortgage P&I
71%
$3,509
Property Taxes
16%
$771
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547