Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.66% first-year return on $161k initial cash invested.
-13.66%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$2,932
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $4,763 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,804
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,932
Total Expenses
$4,763
Mortgage P&I
116%
$3,406
Property Taxes
2%
$71
Home Insurance
10%
$289
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323