Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.24% first-year return on $151k initial cash invested.
-23.24%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$3,394
Rent
-$2,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $6,318 expenses = $2,924 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$138k
Closing costs
1%
$6,903
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$3,394
Total Expenses
$6,318
Mortgage P&I
103%
$3,506
Property Taxes
42%
$1,416
Home Insurance
7%
$242
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373