Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $162k initial cash invested.
-11.67%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,926
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,926 income − $5,502 expenses = $1,576 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,857
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,926
Total Expenses
$5,502
Mortgage P&I
88%
$3,452
Property Taxes
12%
$470
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432