Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.58% first-year return on $163k initial cash invested.
-11.58%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$4,886
Rent
-$1,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,886 income − $6,463 expenses = $1,577 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,925
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,886
Total Expenses
$6,463
Mortgage P&I
71%
$3,483
Property Taxes
22%
$1,077
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537