Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.98% first-year return on $163k initial cash invested.
-8.98%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$4,056
Rent
-$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,056 income − $5,273 expenses = $1,217 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%
$6,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,056
Total Expenses
$5,273
Mortgage P&I
85%
$3,447
Property Taxes
5%
$206
Home Insurance
6%
$241
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446