Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.01% first-year return on $161k initial cash invested.
-9.01%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$5,148
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,148 income − $6,361 expenses = $1,213 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,833
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,148
Total Expenses
$6,361
Mortgage P&I
66%
$3,388
Property Taxes
18%
$927
Home Insurance
6%
$287
HOA
0%
$9
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566