Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $164k initial cash invested.
-6.28%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$4,788
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,788 income − $5,646 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,945
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,788
Total Expenses
$5,646
Mortgage P&I
72%
$3,460
Property Taxes
5%
$239
Home Insurance
5%
$254
HOA
1%
$63
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527