Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $163k initial cash invested.
-8.17%
Cash On Cash
4.64%
Cap Rate
0.75
DSCR
$5,295
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,295 income − $6,407 expenses = $1,112 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,924
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,295
Total Expenses
$6,407
Mortgage P&I
68%
$3,575
Property Taxes
13%
$704
Home Insurance
5%
$254
HOA
1%
$74
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582