Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.7% first-year return on $164k initial cash invested.
-21.7%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$1,492
Rent
-$2,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,492 income − $4,458 expenses = $2,966 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,953
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,492
Total Expenses
$4,458
Mortgage P&I
236%
$3,519
Property Taxes
13%
$188
Home Insurance
16%
$243
HOA
0%
$0
Property Management
12%
$179
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$164