Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $164k initial cash invested.
-9.72%
Cash On Cash
4.45%
Cap Rate
0.69
DSCR
$4,718
Rent
-$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,718 income − $6,043 expenses = $1,325 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,935
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,718
Total Expenses
$6,043
Mortgage P&I
79%
$3,706
Property Taxes
10%
$462
Home Insurance
5%
$245
HOA
1%
$25
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519