Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.75% first-year return on $163k initial cash invested.
-7.75%
Cash On Cash
4.89%
Cap Rate
0.77
DSCR
$5,474
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,474 income − $6,529 expenses = $1,055 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,922
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,474
Total Expenses
$6,529
Mortgage P&I
67%
$3,656
Property Taxes
12%
$665
Home Insurance
4%
$245
HOA
2%
$102
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602