Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.09% first-year return on $164k initial cash invested.
-9.09%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$4,473
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,473 income − $5,717 expenses = $1,244 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,966
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,473
Total Expenses
$5,717
Mortgage P&I
79%
$3,514
Property Taxes
10%
$432
Home Insurance
6%
$250
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492