Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.08% first-year return on $164k initial cash invested.
-13.08%
Cash On Cash
3.79%
Cap Rate
0.58
DSCR
$4,299
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $6,085 expenses = $1,786 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,944
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,299
Total Expenses
$6,085
Mortgage P&I
89%
$3,806
Property Taxes
13%
$563
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473