Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $162k initial cash invested.
-8.73%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$4,856
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,856 income − $6,032 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,839
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,856
Total Expenses
$6,032
Mortgage P&I
72%
$3,512
Property Taxes
13%
$624
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534