Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.71% first-year return on $162k initial cash invested.
-15.71%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,166
Rent
-$2,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $5,281 expenses = $2,115 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,835
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$5,281
Mortgage P&I
108%
$3,425
Property Taxes
17%
$534
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348