Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.05% first-year return on $163k initial cash invested.
-17.05%
Cash On Cash
2.45%
Cap Rate
0.39
DSCR
$2,980
Rent
-$2,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $5,302 expenses = $2,322 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,923
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,980
Total Expenses
$5,302
Mortgage P&I
121%
$3,615
Property Taxes
14%
$420
Home Insurance
9%
$254
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328