Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $164k initial cash invested.
-7.73%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$5,067
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,067 income − $6,123 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,954
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,067
Total Expenses
$6,123
Mortgage P&I
70%
$3,531
Property Taxes
12%
$627
Home Insurance
5%
$242
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557