Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.03% first-year return on $163k initial cash invested.
-10.03%
Cash On Cash
4.05%
Cap Rate
0.66
DSCR
$4,491
Rent
-$1,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,491 income − $5,853 expenses = $1,362 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,491
Total Expenses
$5,853
Mortgage P&I
78%
$3,508
Property Taxes
13%
$575
Home Insurance
5%
$242
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494