Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.96% first-year return on $164k initial cash invested.
-7.96%
Cash On Cash
4.67%
Cap Rate
0.75
DSCR
$4,616
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $5,704 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,955
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,616
Total Expenses
$5,704
Mortgage P&I
78%
$3,608
Property Taxes
6%
$276
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508