Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.23% first-year return on $164k initial cash invested.
-14.23%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$4,346
Rent
-$1,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,346 income − $6,290 expenses = $1,944 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,346
Total Expenses
$6,290
Mortgage P&I
79%
$3,440
Property Taxes
26%
$1,129
Home Insurance
6%
$243
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478