Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.66% first-year return on $163k initial cash invested.
-11.66%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$3,630
Rent
-$1,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,630 income − $5,213 expenses = $1,583 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,630
Total Expenses
$5,213
Mortgage P&I
96%
$3,475
Property Taxes
7%
$262
Home Insurance
7%
$242
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399