Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.61% first-year return on $161k initial cash invested.
-14.61%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$3,134
Rent
-$1,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $5,091 expenses = $1,957 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$5,091
Mortgage P&I
108%
$3,400
Property Taxes
12%
$381
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345