Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.42% first-year return on $164k initial cash invested.
-16.42%
Cash On Cash
2.96%
Cap Rate
0.45
DSCR
$3,898
Rent
-$2,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $6,144 expenses = $2,246 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,961
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$6,144
Mortgage P&I
98%
$3,807
Property Taxes
19%
$737
Home Insurance
7%
$254
HOA
1%
$20
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429