Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.16% first-year return on $161k initial cash invested.
-11.16%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$3,608
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $5,108 expenses = $1,500 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,820
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,608
Total Expenses
$5,108
Mortgage P&I
95%
$3,423
Property Taxes
6%
$206
Home Insurance
7%
$245
HOA
0%
$8
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397