Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.59% first-year return on $163k initial cash invested.
-10.59%
Cash On Cash
4.45%
Cap Rate
0.67
DSCR
$4,540
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,540 income − $5,980 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,911
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$5,980
Mortgage P&I
84%
$3,819
Property Taxes
8%
$342
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499