Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.42% first-year return on $164k initial cash invested.
-10.42%
Cash On Cash
4.22%
Cap Rate
0.67
DSCR
$4,890
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,890 income − $6,310 expenses = $1,420 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,931
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,890
Total Expenses
$6,310
Mortgage P&I
75%
$3,659
Property Taxes
15%
$726
Home Insurance
5%
$261
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538