Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.82% first-year return on $163k initial cash invested.
-19.82%
Cash On Cash
2.4%
Cap Rate
0.35
DSCR
$2,654
Rent
-$2,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,654 income − $5,346 expenses = $2,692 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,903
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,654
Total Expenses
$5,346
Mortgage P&I
149%
$3,964
Property Taxes
8%
$224
Home Insurance
10%
$256
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292