Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.26% first-year return on $164k initial cash invested.
-8.26%
Cash On Cash
4.88%
Cap Rate
0.75
DSCR
$4,934
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,934 income − $6,061 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,936
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,934
Total Expenses
$6,061
Mortgage P&I
76%
$3,748
Property Taxes
8%
$393
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543