Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.28% first-year return on $164k initial cash invested.
-9.28%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$4,401
Rent
-$1,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,401 income − $5,665 expenses = $1,264 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,930
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$5,665
Mortgage P&I
80%
$3,507
Property Taxes
10%
$419
Home Insurance
6%
$243
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484