Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.01% first-year return on $162k initial cash invested.
-18.01%
Cash On Cash
2.48%
Cap Rate
0.38
DSCR
$3,081
Rent
-$2,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $5,510 expenses = $2,429 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$5,510
Mortgage P&I
121%
$3,720
Property Taxes
16%
$503
Home Insurance
8%
$240
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339