Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.08% first-year return on $162k initial cash invested.
-17.08%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$2,805
Rent
-$2,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $5,114 expenses = $2,309 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,868
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$5,114
Mortgage P&I
123%
$3,461
Property Taxes
16%
$450
Home Insurance
9%
$249
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309