Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.69% first-year return on $161k initial cash invested.
-10.69%
Cash On Cash
4.33%
Cap Rate
0.67
DSCR
$5,238
Rent
-$1,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,238 income − $6,674 expenses = $1,436 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,816
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,238
Total Expenses
$6,674
Mortgage P&I
70%
$3,684
Property Taxes
13%
$685
Home Insurance
5%
$243
HOA
5%
$280
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576