Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $162k initial cash invested.
-8.03%
Cash On Cash
5.09%
Cap Rate
0.77
DSCR
$5,722
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,722 income − $6,809 expenses = $1,087 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,879
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,722
Total Expenses
$6,809
Mortgage P&I
66%
$3,776
Property Taxes
14%
$819
Home Insurance
4%
$250
HOA
0%
$18
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629