Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.45% first-year return on $164k initial cash invested.
-10.45%
Cash On Cash
4.4%
Cap Rate
0.67
DSCR
$4,959
Rent
-$1,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $6,384 expenses = $1,425 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,936
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,959
Total Expenses
$6,384
Mortgage P&I
76%
$3,772
Property Taxes
14%
$682
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545