Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.89% first-year return on $162k initial cash invested.
-13.89%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$3,549
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $5,426 expenses = $1,877 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,863
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$5,426
Mortgage P&I
99%
$3,524
Property Taxes
12%
$442
Home Insurance
7%
$254
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390