Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.24% first-year return on $165k initial cash invested.
-19.24%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$1,719
Rent
-$2,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,719 income − $4,361 expenses = $2,642 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,719
Total Expenses
$4,361
Mortgage P&I
202%
$3,468
Property Taxes
4%
$63
Home Insurance
14%
$245
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$189