Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.15% first-year return on $164k initial cash invested.
-16.15%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$4,312
Rent
-$2,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,312 income − $6,516 expenses = $2,204 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,940
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,312
Total Expenses
$6,516
Mortgage P&I
80%
$3,468
Property Taxes
21%
$917
Home Insurance
6%
$243
HOA
10%
$424
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474