Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.91% first-year return on $163k initial cash invested.
-11.91%
Cash On Cash
3.82%
Cap Rate
0.6
DSCR
$4,467
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,467 income − $6,089 expenses = $1,622 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,922
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,467
Total Expenses
$6,089
Mortgage P&I
82%
$3,649
Property Taxes
15%
$678
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491