Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.1% first-year return on $164k initial cash invested.
-13.1%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$3,218
Rent
-$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $5,003 expenses = $1,785 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,930
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$5,003
Mortgage P&I
110%
$3,547
Property Taxes
4%
$118
Home Insurance
8%
$243
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354