Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.56% first-year return on $162k initial cash invested.
-20.56%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,046
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $4,816 expenses = $2,770 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,842
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$4,816
Mortgage P&I
168%
$3,442
Property Taxes
21%
$426
Home Insurance
12%
$252
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225