Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.74% first-year return on $164k initial cash invested.
-7.74%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$4,650
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,650 income − $5,709 expenses = $1,059 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,963
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,650
Total Expenses
$5,709
Mortgage P&I
75%
$3,505
Property Taxes
7%
$347
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512