Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $164k initial cash invested.
-12.53%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$4,040
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $5,751 expenses = $1,711 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,943
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$5,751
Mortgage P&I
87%
$3,495
Property Taxes
15%
$595
Home Insurance
6%
$245
HOA
1%
$42
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444