Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.57% first-year return on $163k initial cash invested.
-13.57%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$3,994
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $5,834 expenses = $1,840 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,892
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$5,834
Mortgage P&I
89%
$3,555
Property Taxes
17%
$678
Home Insurance
6%
$243
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439