Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.51% first-year return on $156k initial cash invested.
-22.51%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$2,745
Rent
-$2,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $5,669 expenses = $2,924 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
$2,745
Total Expenses
$5,669
Mortgage P&I
122%
$3,347
Property Taxes
28%
$782
Home Insurance
9%
$240
HOA
13%
$367
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302
Projection Charts
Investment Value YoY