Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.15% first-year return on $162k initial cash invested.
-7.15%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$4,472
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,472 income − $5,438 expenses = $966 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,861
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,472
Total Expenses
$5,438
Mortgage P&I
75%
$3,360
Property Taxes
7%
$303
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492