Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.74% first-year return on $161k initial cash invested.
-11.74%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$3,453
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $5,023 expenses = $1,570 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,787
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,453
Total Expenses
$5,023
Mortgage P&I
100%
$3,446
Property Taxes
5%
$158
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380