Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $162k initial cash invested.
-8.6%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$5,142
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,142 income − $6,303 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,859
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,142
Total Expenses
$6,303
Mortgage P&I
67%
$3,431
Property Taxes
17%
$875
Home Insurance
5%
$248
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566