Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $163k initial cash invested.
-9.56%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$4,604
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,604 income − $5,901 expenses = $1,297 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,604
Total Expenses
$5,901
Mortgage P&I
75%
$3,475
Property Taxes
13%
$617
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506