Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.04% first-year return on $161k initial cash invested.
-16.04%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$2,901
Rent
-$2,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $5,046 expenses = $2,145 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,786
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,901
Total Expenses
$5,046
Mortgage P&I
119%
$3,466
Property Taxes
6%
$178
Home Insurance
8%
$236
HOA
6%
$180
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319