Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.67% first-year return on $162k initial cash invested.
-12.67%
Cash On Cash
4.09%
Cap Rate
0.6
DSCR
$4,365
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $6,075 expenses = $1,710 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,857
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,365
Total Expenses
$6,075
Mortgage P&I
89%
$3,872
Property Taxes
11%
$473
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480