Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.48% first-year return on $162k initial cash invested.
-21.48%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$2,422
Rent
-$2,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $5,325 expenses = $2,903 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,864
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,422
Total Expenses
$5,325
Mortgage P&I
145%
$3,508
Property Taxes
30%
$731
Home Insurance
11%
$262
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266