Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $164k initial cash invested.
-11.67%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$4,712
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,712 income − $6,308 expenses = $1,596 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,955
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,712
Total Expenses
$6,308
Mortgage P&I
76%
$3,566
Property Taxes
16%
$757
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518