Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.16% first-year return on $164k initial cash invested.
-13.16%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$4,212
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,212 income − $6,008 expenses = $1,796 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,943
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,212
Total Expenses
$6,008
Mortgage P&I
80%
$3,355
Property Taxes
23%
$962
Home Insurance
6%
$259
HOA
0%
$2
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463