Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.46% first-year return on $162k initial cash invested.
-8.46%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$3,945
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $5,086 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,851
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$5,086
Mortgage P&I
86%
$3,401
Property Taxes
3%
$99
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434