Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.7% first-year return on $164k initial cash invested.
-18.7%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$2,626
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $5,181 expenses = $2,555 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$5,181
Mortgage P&I
134%
$3,529
Property Taxes
20%
$516
Home Insurance
9%
$243
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289