Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.25% first-year return on $163k initial cash invested.
-15.25%
Cash On Cash
3.02%
Cap Rate
0.48
DSCR
$4,084
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,084 income − $6,160 expenses = $2,076 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,922
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,084
Total Expenses
$6,160
Mortgage P&I
90%
$3,657
Property Taxes
20%
$809
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449