Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.18% first-year return on $162k initial cash invested.
-16.18%
Cash On Cash
3.01%
Cap Rate
0.45
DSCR
$3,072
Rent
-$2,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $5,254 expenses = $2,182 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$5,254
Mortgage P&I
123%
$3,776
Property Taxes
6%
$193
Home Insurance
8%
$240
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338