Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.5% first-year return on $164k initial cash invested.
-17.5%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$2,252
Rent
-$2,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $4,647 expenses = $2,395 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,963
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,252
Total Expenses
$4,647
Mortgage P&I
154%
$3,460
Property Taxes
8%
$177
Home Insurance
11%
$244
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248