Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.7% first-year return on $164k initial cash invested.
-11.7%
Cash On Cash
3.81%
Cap Rate
0.61
DSCR
$4,647
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $6,245 expenses = $1,598 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,948
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,647
Total Expenses
$6,245
Mortgage P&I
78%
$3,618
Property Taxes
18%
$819
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511