Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.26% first-year return on $164k initial cash invested.
-13.26%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$3,718
Rent
-$1,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $5,529 expenses = $1,811 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,947
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$5,529
Mortgage P&I
93%
$3,447
Property Taxes
15%
$542
Home Insurance
7%
$254
HOA
1%
$21
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409