Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.65% first-year return on $159k initial cash invested.
-15.65%
Cash On Cash
3.1%
Cap Rate
0.47
DSCR
$3,624
Rent
-$2,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $5,699 expenses = $2,075 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,719
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$5,699
Mortgage P&I
101%
$3,667
Property Taxes
15%
$557
Home Insurance
7%
$242
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399