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
4.31%
Cap Rate
0.74
DSCR
$4,364
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $5,418 expenses = $1,054 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,948
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$5,418
Mortgage P&I
77%
$3,377
Property Taxes
7%
$311
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480