Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.05% first-year return on $163k initial cash invested.
-11.05%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$4,268
Rent
-$1,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $5,769 expenses = $1,501 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,908
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$5,769
Mortgage P&I
81%
$3,478
Property Taxes
12%
$530
Home Insurance
6%
$248
HOA
1%
$62
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469