Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.88% first-year return on $162k initial cash invested.
-9.88%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$4,208
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $5,541 expenses = $1,333 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%
$6,849
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,208
Total Expenses
$5,541
Mortgage P&I
82%
$3,443
Property Taxes
10%
$428
Home Insurance
6%
$240
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463