Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.14% first-year return on $164k initial cash invested.
-10.14%
Cash On Cash
4.46%
Cap Rate
0.68
DSCR
$4,792
Rent
-$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,792 income − $6,181 expenses = $1,389 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,968
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,792
Total Expenses
$6,181
Mortgage P&I
79%
$3,787
Property Taxes
11%
$519
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527