Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.99% first-year return on $163k initial cash invested.
-11.99%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$3,514
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $5,140 expenses = $1,626 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
$3,514
Total Expenses
$5,140
Mortgage P&I
98%
$3,433
Property Taxes
8%
$270
Home Insurance
7%
$241
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387