Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.67% first-year return on $161k initial cash invested.
-8.67%
Cash On Cash
4.67%
Cap Rate
0.73
DSCR
$5,036
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,036 income − $6,201 expenses = $1,165 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,825
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,036
Total Expenses
$6,201
Mortgage P&I
72%
$3,622
Property Taxes
12%
$584
Home Insurance
5%
$242
HOA
1%
$42
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554