Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.45% first-year return on $164k initial cash invested.
-10.45%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$4,824
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,824 income − $6,254 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,966
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,824
Total Expenses
$6,254
Mortgage P&I
73%
$3,515
Property Taxes
14%
$698
Home Insurance
5%
$245
HOA
3%
$155
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531