Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.12% first-year return on $164k initial cash invested.
-9.12%
Cash On Cash
4.99%
Cap Rate
0.74
DSCR
$5,374
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,374 income − $6,616 expenses = $1,242 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,929
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,374
Total Expenses
$6,616
Mortgage P&I
73%
$3,907
Property Taxes
12%
$651
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591