Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $161k initial cash invested.
-9.99%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$3,990
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,990 income − $5,333 expenses = $1,343 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,821
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,990
Total Expenses
$5,333
Mortgage P&I
87%
$3,481
Property Taxes
6%
$237
Home Insurance
6%
$245
HOA
0%
$12
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439