Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.13% first-year return on $162k initial cash invested.
-17.13%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,531
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $5,841 expenses = $2,310 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,849
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$5,841
Mortgage P&I
95%
$3,348
Property Taxes
27%
$961
Home Insurance
7%
$240
HOA
3%
$92
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388