Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $161k initial cash invested.
-11.56%
Cash On Cash
4.18%
Cap Rate
0.63
DSCR
$4,532
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $6,087 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,829
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,532
Total Expenses
$6,087
Mortgage P&I
83%
$3,750
Property Taxes
5%
$248
Home Insurance
12%
$548
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499