Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.79% first-year return on $162k initial cash invested.
-11.79%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$3,627
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $5,220 expenses = $1,593 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,863
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,627
Total Expenses
$5,220
Mortgage P&I
94%
$3,425
Property Taxes
9%
$310
Home Insurance
7%
$240
HOA
0%
$12
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399