Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.59% first-year return on $161k initial cash invested.
-14.59%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$3,639
Rent
-$1,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $5,591 expenses = $1,952 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,786
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,639
Total Expenses
$5,591
Mortgage P&I
95%
$3,444
Property Taxes
14%
$515
Home Insurance
10%
$348
HOA
1%
$46
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400