Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $165k initial cash invested.
-11.47%
Cash On Cash
3.92%
Cap Rate
0.62
DSCR
$4,242
Rent
-$1,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,242 income − $5,816 expenses = $1,574 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,983
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,242
Total Expenses
$5,816
Mortgage P&I
87%
$3,684
Property Taxes
10%
$441
Home Insurance
6%
$248
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467