Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $162k initial cash invested.
-8.03%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$4,310
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,310 income − $5,393 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,310
Total Expenses
$5,393
Mortgage P&I
80%
$3,431
Property Taxes
6%
$252
Home Insurance
6%
$240
HOA
0%
$6
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474