Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.79% first-year return on $159k initial cash invested.
-20.79%
Cash On Cash
1.82%
Cap Rate
0.28
DSCR
$2,721
Rent
-$2,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $5,479 expenses = $2,758 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,724
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$5,479
Mortgage P&I
135%
$3,667
Property Taxes
24%
$641
Home Insurance
9%
$245
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299