Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.92% first-year return on $164k initial cash invested.
-13.92%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$3,674
Rent
-$1,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $5,576 expenses = $1,902 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$5,576
Mortgage P&I
93%
$3,401
Property Taxes
19%
$683
Home Insurance
7%
$243
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404