Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.64% first-year return on $161k initial cash invested.
-7.64%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$4,774
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,774 income − $5,802 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,827
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,774
Total Expenses
$5,802
Mortgage P&I
72%
$3,431
Property Taxes
11%
$508
Home Insurance
5%
$240
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525