Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.94% first-year return on $161k initial cash invested.
-10.94%
Cash On Cash
3.94%
Cap Rate
0.63
DSCR
$4,404
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $5,875 expenses = $1,471 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,823
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$5,875
Mortgage P&I
80%
$3,537
Property Taxes
14%
$597
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484