Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.52% first-year return on $164k initial cash invested.
-7.52%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$5,174
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,174 income − $6,201 expenses = $1,027 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,174
Total Expenses
$6,201
Mortgage P&I
66%
$3,439
Property Taxes
15%
$760
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569