Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.88% first-year return on $163k initial cash invested.
-12.88%
Cash On Cash
3.09%
Cap Rate
0.53
DSCR
$4,617
Rent
-$1,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,617 income − $6,372 expenses = $1,755 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,927
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,617
Total Expenses
$6,372
Mortgage P&I
73%
$3,355
Property Taxes
25%
$1,175
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508