Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.11% first-year return on $163k initial cash invested.
-8.11%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$4,576
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,576 income − $5,675 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,886
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,576
Total Expenses
$5,675
Mortgage P&I
75%
$3,423
Property Taxes
10%
$452
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503