Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.47% first-year return on $164k initial cash invested.
-9.47%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$4,809
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,809 income − $6,103 expenses = $1,294 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,809
Total Expenses
$6,103
Mortgage P&I
73%
$3,533
Property Taxes
14%
$693
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529