Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $162k initial cash invested.
-15.64%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$3,964
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,964 income − $6,076 expenses = $2,112 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,861
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,964
Total Expenses
$6,076
Mortgage P&I
90%
$3,587
Property Taxes
20%
$780
Home Insurance
6%
$250
HOA
3%
$110
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436