Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.72% first-year return on $164k initial cash invested.
-7.72%
Cash On Cash
4.23%
Cap Rate
0.74
DSCR
$4,803
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,803 income − $5,861 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,971
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,803
Total Expenses
$5,861
Mortgage P&I
69%
$3,321
Property Taxes
14%
$672
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528