Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.68% first-year return on $164k initial cash invested.
-7.68%
Cash On Cash
4.41%
Cap Rate
0.75
DSCR
$4,618
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,618 income − $5,665 expenses = $1,047 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,930
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,618
Total Expenses
$5,665
Mortgage P&I
74%
$3,411
Property Taxes
9%
$438
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508