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 $164k initial cash invested.
-12.67%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$4,008
Rent
-$1,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $5,741 expenses = $1,733 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,956
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,008
Total Expenses
$5,741
Mortgage P&I
87%
$3,498
Property Taxes
16%
$636
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441