Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.38% first-year return on $163k initial cash invested.
-15.38%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$3,405
Rent
-$2,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,405 income − $5,491 expenses = $2,086 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,891
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$5,491
Mortgage P&I
103%
$3,499
Property Taxes
17%
$589
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375