Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.29% first-year return on $164k initial cash invested.
-19.29%
Cash On Cash
2.24%
Cap Rate
0.34
DSCR
$3,531
Rent
-$2,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $6,166 expenses = $2,635 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,948
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$6,166
Mortgage P&I
107%
$3,793
Property Taxes
26%
$928
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388