Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.87% first-year return on $164k initial cash invested.
-12.87%
Cash On Cash
3.78%
Cap Rate
0.58
DSCR
$4,030
Rent
-$1,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $5,788 expenses = $1,758 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$5,788
Mortgage P&I
94%
$3,785
Property Taxes
10%
$390
Home Insurance
6%
$243
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443