Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.71% first-year return on $161k initial cash invested.
-14.71%
Cash On Cash
3.05%
Cap Rate
0.49
DSCR
$3,520
Rent
-$1,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $5,491 expenses = $1,971 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,802
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,520
Total Expenses
$5,491
Mortgage P&I
101%
$3,561
Property Taxes
11%
$399
Home Insurance
7%
$245
HOA
3%
$89
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387