Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.93% first-year return on $162k initial cash invested.
-11.93%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$3,808
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,808 income − $5,418 expenses = $1,610 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,854
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,808
Total Expenses
$5,418
Mortgage P&I
90%
$3,423
Property Taxes
11%
$428
Home Insurance
6%
$245
HOA
1%
$28
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419