Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.68% first-year return on $163k initial cash invested.
-17.68%
Cash On Cash
2.59%
Cap Rate
0.4
DSCR
$3,076
Rent
-$2,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $5,471 expenses = $2,395 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,883
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$5,471
Mortgage P&I
122%
$3,756
Property Taxes
9%
$269
Home Insurance
8%
$252
HOA
5%
$149
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338