Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.48% first-year return on $162k initial cash invested.
-11.48%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$3,728
Rent
-$1,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $5,282 expenses = $1,554 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,877
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$5,282
Mortgage P&I
93%
$3,481
Property Taxes
8%
$289
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410