Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.44% first-year return on $162k initial cash invested.
-19.44%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$2,036
Rent
-$2,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $4,658 expenses = $2,622 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$4,658
Mortgage P&I
166%
$3,380
Property Taxes
17%
$347
Home Insurance
12%
$240
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224