Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $163k initial cash invested.
-10.92%
Cash On Cash
4.06%
Cap Rate
0.65
DSCR
$5,620
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,620 income − $7,106 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,917
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,620
Total Expenses
$7,106
Mortgage P&I
64%
$3,602
Property Taxes
23%
$1,297
Home Insurance
5%
$254
HOA
1%
$42
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618