Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.57% first-year return on $161k initial cash invested.
-14.57%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$2,926
Rent
-$1,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $4,878 expenses = $1,952 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%
$6,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$4,878
Mortgage P&I
116%
$3,407
Property Taxes
8%
$238
Home Insurance
8%
$238
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322