Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.03% first-year return on $162k initial cash invested.
-6.03%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$5,014
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,014 income − $5,826 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,838
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,014
Total Expenses
$5,826
Mortgage P&I
68%
$3,417
Property Taxes
9%
$458
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552