Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $164k initial cash invested.
-7.56%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$5,516
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,516 income − $6,550 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,955
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,516
Total Expenses
$6,550
Mortgage P&I
63%
$3,467
Property Taxes
16%
$876
Home Insurance
5%
$256
HOA
1%
$75
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607