Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.07% first-year return on $162k initial cash invested.
-16.07%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$2,499
Rent
-$2,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $4,666 expenses = $2,167 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,849
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$4,666
Mortgage P&I
139%
$3,480
Property Taxes
1%
$29
Home Insurance
10%
$240
HOA
3%
$67
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275