Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.25% first-year return on $162k initial cash invested.
-8.25%
Cash On Cash
4.81%
Cap Rate
0.76
DSCR
$5,774
Rent
-$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,774 income − $6,887 expenses = $1,113 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,852
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,774
Total Expenses
$6,887
Mortgage P&I
63%
$3,631
Property Taxes
18%
$1,019
Home Insurance
4%
$245
HOA
1%
$29
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635