Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.12% first-year return on $161k initial cash invested.
-13.12%
Cash On Cash
3.37%
Cap Rate
0.54
DSCR
$3,340
Rent
-$1,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $5,104 expenses = $1,764 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,825
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$5,104
Mortgage P&I
106%
$3,549
Property Taxes
5%
$175
Home Insurance
7%
$244
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367