Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.8% first-year return on $163k initial cash invested.
-11.8%
Cash On Cash
4.19%
Cap Rate
0.63
DSCR
$4,696
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,696 income − $6,296 expenses = $1,600 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,891
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,696
Total Expenses
$6,296
Mortgage P&I
81%
$3,818
Property Taxes
14%
$635
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517