Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.27% first-year return on $164k initial cash invested.
-16.27%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$2,850
Rent
-$2,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $5,079 expenses = $2,229 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,973
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$5,079
Mortgage P&I
125%
$3,559
Property Taxes
10%
$296
Home Insurance
9%
$254
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314