Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.01% first-year return on $163k initial cash invested.
-13.01%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$3,858
Rent
-$1,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $5,622 expenses = $1,764 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$5,622
Mortgage P&I
90%
$3,456
Property Taxes
16%
$614
Home Insurance
6%
$241
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424