Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.85% first-year return on $165k initial cash invested.
-9.85%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$4,908
Rent
-$1,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,908 income − $6,259 expenses = $1,351 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,984
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,908
Total Expenses
$6,259
Mortgage P&I
71%
$3,486
Property Taxes
8%
$400
Home Insurance
5%
$245
HOA
9%
$460
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540