Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.55% first-year return on $164k initial cash invested.
-11.55%
Cash On Cash
3.79%
Cap Rate
0.61
DSCR
$4,110
Rent
-$1,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $5,690 expenses = $1,580 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,959
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$5,690
Mortgage P&I
88%
$3,615
Property Taxes
11%
$469
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452