Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.32% first-year return on $164k initial cash invested.
-9.32%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$5,030
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,030 income − $6,303 expenses = $1,273 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,949
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$6,303
Mortgage P&I
70%
$3,507
Property Taxes
11%
$564
Home Insurance
5%
$248
HOA
5%
$274
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553