Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.09% first-year return on $163k initial cash invested.
-10.09%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$4,012
Rent
-$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,012 income − $5,380 expenses = $1,368 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,888
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,012
Total Expenses
$5,380
Mortgage P&I
86%
$3,438
Property Taxes
6%
$221
Home Insurance
7%
$279
HOA
2%
$80
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441