Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.39% first-year return on $161k initial cash invested.
-13.39%
Cash On Cash
3.56%
Cap Rate
0.56
DSCR
$4,462
Rent
-$1,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,462 income − $6,261 expenses = $1,799 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,818
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,462
Total Expenses
$6,261
Mortgage P&I
82%
$3,646
Property Taxes
19%
$837
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491