Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.01% first-year return on $164k initial cash invested.
-13.01%
Cash On Cash
2.99%
Cap Rate
0.52
DSCR
$4,020
Rent
-$1,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,020 income − $5,798 expenses = $1,778 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.0%
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
$4,020
Total Expenses
$5,798
Mortgage P&I
83%
$3,351
Property Taxes
21%
$837
Home Insurance
6%
$243
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442