Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $164k initial cash invested.
-12.25%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$3,550
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $5,228 expenses = $1,678 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,970
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$5,228
Mortgage P&I
100%
$3,539
Property Taxes
7%
$239
Home Insurance
7%
$244
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390