Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.94% first-year return on $163k initial cash invested.
-7.94%
Cash On Cash
4.57%
Cap Rate
0.75
DSCR
$4,630
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,630 income − $5,711 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,920
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,630
Total Expenses
$5,711
Mortgage P&I
76%
$3,533
Property Taxes
7%
$347
Home Insurance
6%
$257
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509