Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $162k initial cash invested.
-11.47%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$4,136
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $5,682 expenses = $1,546 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,843
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,136
Total Expenses
$5,682
Mortgage P&I
84%
$3,465
Property Taxes
14%
$567
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455