Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $165k initial cash invested.
-9.06%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$4,383
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $5,625 expenses = $1,242 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,383
Total Expenses
$5,625
Mortgage P&I
78%
$3,424
Property Taxes
11%
$468
Home Insurance
6%
$244
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482