Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $164k initial cash invested.
-8.79%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$4,305
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,305 income − $5,508 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,961
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,305
Total Expenses
$5,508
Mortgage P&I
80%
$3,453
Property Taxes
7%
$314
Home Insurance
6%
$254
HOA
1%
$23
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474