Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.12% first-year return on $164k initial cash invested.
-10.12%
Cash On Cash
4.08%
Cap Rate
0.66
DSCR
$4,509
Rent
-$1,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $5,889 expenses = $1,380 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,933
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,509
Total Expenses
$5,889
Mortgage P&I
79%
$3,555
Property Taxes
12%
$519
Home Insurance
5%
$245
HOA
1%
$38
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496