Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.64% first-year return on $163k initial cash invested.
-17.64%
Cash On Cash
2.53%
Cap Rate
0.39
DSCR
$3,628
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $6,031 expenses = $2,403 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,927
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,628
Total Expenses
$6,031
Mortgage P&I
103%
$3,720
Property Taxes
21%
$763
Home Insurance
9%
$315
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399