Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.24% first-year return on $161k initial cash invested.
-13.24%
Cash On Cash
3.44%
Cap Rate
0.55
DSCR
$4,212
Rent
-$1,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,212 income − $5,989 expenses = $1,777 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,815
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,212
Total Expenses
$5,989
Mortgage P&I
85%
$3,561
Property Taxes
18%
$751
Home Insurance
6%
$247
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463