Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.07% first-year return on $161k initial cash invested.
-13.07%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,264
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $5,015 expenses = $1,751 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%
$6,798
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$5,015
Mortgage P&I
104%
$3,396
Property Taxes
8%
$258
Home Insurance
8%
$250
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359