Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.07% first-year return on $156k initial cash invested.
-21.07%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$3,030
Rent
-$2,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $5,766 expenses = $2,736 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,030
Total Expenses
$5,766
Mortgage P&I
110%
$3,347
Property Taxes
26%
$782
Home Insurance
8%
$240
HOA
12%
$367
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333
Projection Charts
Investment Value YoY