Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.24% first-year return on $164k initial cash invested.
-11.24%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$4,419
Rent
-$1,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $5,955 expenses = $1,536 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,949
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$5,955
Mortgage P&I
79%
$3,502
Property Taxes
15%
$682
Home Insurance
6%
$243
HOA
1%
$25
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486