Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.8% first-year return on $164k initial cash invested.
-10.8%
Cash On Cash
4.4%
Cap Rate
0.67
DSCR
$5,332
Rent
-$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,332 income − $6,805 expenses = $1,473 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,938
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,332
Total Expenses
$6,805
Mortgage P&I
71%
$3,806
Property Taxes
14%
$738
Home Insurance
4%
$219
HOA
4%
$229
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587