Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $164k initial cash invested.
-15.64%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$2,961
Rent
-$2,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $5,100 expenses = $2,139 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,960
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$5,100
Mortgage P&I
116%
$3,449
Property Taxes
13%
$376
Home Insurance
8%
$244
HOA
1%
$25
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326