Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.32% first-year return on $159k initial cash invested.
-14.32%
Cash On Cash
3.56%
Cap Rate
0.53
DSCR
$3,932
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $5,831 expenses = $1,899 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,723
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$5,831
Mortgage P&I
95%
$3,734
Property Taxes
13%
$517
Home Insurance
6%
$243
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433