Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.35% first-year return on $164k initial cash invested.
-7.35%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$5,296
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,296 income − $6,304 expenses = $1,008 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$140k
Closing costs
1%
$6,975
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,296
Total Expenses
$6,304
Mortgage P&I
66%
$3,475
Property Taxes
13%
$682
Home Insurance
5%
$245
HOA
2%
$100
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583