Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.45% first-year return on $164k initial cash invested.
-14.45%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$2,976
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $4,946 expenses = $1,970 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,934
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$4,946
Mortgage P&I
113%
$3,376
Property Taxes
10%
$305
Home Insurance
9%
$254
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327