Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.46% first-year return on $162k initial cash invested.
-10.46%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$4,833
Rent
-$1,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,833 income − $6,246 expenses = $1,413 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,860
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,833
Total Expenses
$6,246
Mortgage P&I
72%
$3,472
Property Taxes
18%
$886
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532