Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $161k initial cash invested.
-11.42%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$3,844
Rent
-$1,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,844 income − $5,376 expenses = $1,532 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,806
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,844
Total Expenses
$5,376
Mortgage P&I
89%
$3,410
Property Taxes
11%
$418
Home Insurance
6%
$241
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423