Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.14% first-year return on $169k initial cash invested.
-21.14%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$2,686
Rent
-$2,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $5,654 expenses = $2,968 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,167
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$5,654
Mortgage P&I
137%
$3,670
Property Taxes
23%
$624
Home Insurance
14%
$368
HOA
3%
$80
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295