Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $162k initial cash invested.
-8.21%
Cash On Cash
5.07%
Cap Rate
0.76
DSCR
$5,066
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,066 income − $6,171 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,837
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,066
Total Expenses
$6,171
Mortgage P&I
75%
$3,789
Property Taxes
8%
$418
Home Insurance
5%
$241
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557