Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.41% first-year return on $163k initial cash invested.
-7.41%
Cash On Cash
4.87%
Cap Rate
0.78
DSCR
$5,130
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,130 income − $6,138 expenses = $1,008 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,917
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,130
Total Expenses
$6,138
Mortgage P&I
70%
$3,612
Property Taxes
9%
$482
Home Insurance
5%
$245
HOA
1%
$55
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564