Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.44% first-year return on $163k initial cash invested.
-9.44%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$4,672
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,672 income − $5,955 expenses = $1,283 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,910
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$5,955
Mortgage P&I
75%
$3,481
Property Taxes
8%
$370
Home Insurance
5%
$247
HOA
6%
$268
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514