Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.11% first-year return on $162k initial cash invested.
-9.11%
Cash On Cash
5.02%
Cap Rate
0.74
DSCR
$5,506
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,506 income − $6,736 expenses = $1,230 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
7.6%
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
$5,506
Total Expenses
$6,736
Mortgage P&I
70%
$3,878
Property Taxes
13%
$741
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606