Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.05% first-year return on $164k initial cash invested.
-21.05%
Cash On Cash
1.7%
Cap Rate
0.26
DSCR
$2,716
Rent
-$2,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $5,599 expenses = $2,883 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,968
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,716
Total Expenses
$5,599
Mortgage P&I
138%
$3,760
Property Taxes
25%
$670
Home Insurance
9%
$245
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299