Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.39% first-year return on $164k initial cash invested.
-11.39%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$3,706
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $5,262 expenses = $1,556 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,706
Total Expenses
$5,262
Mortgage P&I
94%
$3,489
Property Taxes
7%
$270
Home Insurance
7%
$243
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408